XML 64 R53.htm IDEA: XBRL DOCUMENT v3.24.3
FAIR VALUE MEASUREMENTS (Details Narrative)
3 Months Ended 9 Months Ended
Sep. 30, 2024
USD ($)
shares
Sep. 30, 2023
USD ($)
Sep. 30, 2024
USD ($)
shares
Sep. 30, 2023
USD ($)
Dec. 31, 2023
USD ($)
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Change in fair value of warrant liability $ (126,600) $ 10,095,960 $ (9,136,900) $ 10,095,960  
Warrant liability 4,182,900   4,182,900   $ 13,319,800
Change in fair value derivative liability 2,408,000   5,035,000    
Bifurcated embedded derivative $ 4,365,000   $ 4,365,000    
Series H-7 Convertible preferred shares | shares 8,428,983   8,428,983    
Black-Scholes-Merton Model [Member] | Measurement Input, Share Price [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Warrant measurement input 0.84   0.84    
Black-Scholes-Merton Model [Member] | Measurement Input, Exercise Price [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Warrant measurement input 2.00   2.00    
Black-Scholes-Merton Model [Member] | Measurement Input, Expected Dividend Rate [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Warrant measurement input 0   0    
Black-Scholes-Merton Model [Member] | Measurement Input, Expected Term [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Warrant measurement input 3.86   3.86    
Black-Scholes-Merton Model [Member] | Measurement Input, Price Volatility [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Warrant measurement input 85.00   85.00    
Black-Scholes-Merton Model [Member] | Measurement Input, Risk Free Interest Rate [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Warrant measurement input 3.58   3.58    
Monte Carlo Pricing Model [Member] | Measurement Input, Expected Dividend Rate [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Embedded derivative measurement input 8.0   8.0    
Monte Carlo Pricing Model [Member] | Measurement Input, Expected Term [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Embedded derivative measurement input 0.83   0.83    
Monte Carlo Pricing Model [Member] | Measurement Input, Price Volatility [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Embedded derivative measurement input 60.0   60.0    
Monte Carlo Pricing Model [Member] | Measurement Input, Risk Free Interest Rate [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Embedded derivative measurement input 5.6   5.6    
Monte Carlo Pricing Model [Member] | Measurement Input, Expected Dividend Payment [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Embedded derivative measurement input 15.0   15.0    
Monte Carlo Pricing Model [Member] | Measurement Input, Default Rate [Member]          
Fair Value Measurement Inputs and Valuation Techniques [Line Items]          
Embedded derivative measurement input 4.8   4.8