XML 77 R59.htm IDEA: XBRL DOCUMENT v3.24.1.u1
CONVERTIBLE PROMISSORY NOTES (Details)
12 Months Ended
Dec. 31, 2023
USD ($)
Short-Term Debt [Line Items]  
Net carrying value of convertible promissory notes, beginning balance $ 645,000
Proceeds of new 1% convertible promissory notes 2,500,000
Allocated intrinsic value of beneficial conversion feature (400,000) [1]
Add: Accumulated amortization of debt discount 147,062
Net carrying value of convertible promissory notes, ending balance 2,892,062
New 1% Convertible Promissory Notes Due In 2025 [Member]  
Short-Term Debt [Line Items]  
Net carrying value of convertible promissory notes, beginning balance 645,000
Proceeds of new 1% convertible promissory notes
Allocated intrinsic value of beneficial conversion feature [1]
Add: Accumulated amortization of debt discount
Net carrying value of convertible promissory notes, ending balance 645,000
New 1% Convertible Promissory Notes Due In 2027 [Member]  
Short-Term Debt [Line Items]  
Net carrying value of convertible promissory notes, beginning balance
Proceeds of new 1% convertible promissory notes 2,500,000
Allocated intrinsic value of beneficial conversion feature (400,000) [1]
Add: Accumulated amortization of debt discount 147,062
Net carrying value of convertible promissory notes, ending balance $ 2,247,062
[1] At the time of issuance, the Company evaluated the intrinsic value of the beneficial conversion feature (“BCF”) associated with the conversion feature of the convertible promissory note. The BCF was recorded into additional paid-in capital. Additionally, the convertible promissory note was considered to have an embedded BCF because the effective conversion price was less than the fair value of the Company’s common stock on notes issuance date. The value of the BCF was recorded as a discount on the convertible promissory note. Hence, in connection with the issuance of the convertible promissory note, the Company recorded a total debt discount of $400,000 that will be amortized over the term of the Note using effective interest rate method.