XML 41 R29.htm IDEA: XBRL DOCUMENT v3.23.1
Convertible Notes Payable (Tables)
12 Months Ended
Dec. 31, 2022
Convertible Note Payable Abstract  
Schedule of convertible notes payable
   Outstanding
Principal as of
December 31,
   Outstanding
Principal as of
December 31,
   Interest   Conversion     Maturity  Warrants granted 
   2022   2021   Rate   Price     Date  Quantity   Exercise Price 
The July 2021 Convertible Loan Agreement   -    168,850    6.0%   
-
(*)    July -22   -    - 
The May 2022 Convertible Loan Agreement   50,092    -    11%   
-
(*)    May-23   -    - 
The May 2022 Convertible Note Offering   990,000    -    18%   2.00(*)    November-22   4,000,000    $3.00 – $6.00 
The July 2022 Convertible Note Offering   3,750,000    -    18%   0.20(*)    March-23   2,150,000    $3.00 – $6.00 
The First October 2022 Convertible Loan Agreement   104,250    -    10%   
-
(*)    September-23          
The Second October 2022 Convertible Loan Agreement   300,000    -    10%   
-
(*)    October-23        
 
 
The Third October 2022 Convertible Loan Agreement   866,650    -    10%   0.20(*)    April-23          
The December 2022 Convertible Loan Agreement   750,000    -    -%   0.20(*)    April-23   562,500.00   $0.20 
    6,810,992    168,850                          
Less: Debt Discount   (1,426,728)   (8,120)                         
Less: Debt Issuance Costs   (14,665)   (1,537)                         
    5,369,599    159,193                          

 

(*)As subject to adjustment as further outlined in the notes