XML 39 R28.htm IDEA: XBRL DOCUMENT v3.23.1
Convertible Notes Payable (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2023
Dec. 31, 2022
Convertible Notes Payable [Abstract]    
Schedule of convertible notes payable
   Outstanding
Principal
as of
   Outstanding
Principal
as of
               Warrants granted 
   March 31,   December 31,   Interest   Conversion   Maturity      Exercise 
   2023   2022   Rate   Price   Date   Quantity  Price 
The May 2022 Convertible Loan Agreement   -    50,092    11%   -(*)   May-23    -     - 
The May 2022 Convertible Note Offering   990,000    990,000    18%   2.00(*)   November-22    4,000,000   $ 3.00 – $6.00 
The July 2022 Convertible Note Offering   2,250,000    3,750,000    18%   0.20(*)   March-23    2,150,000   $ 3.00 – $6.00 
The First October 2022 Convertible Loan Agreement   104,250    104,250    10%   -(*)   September-23            
The Second October 2022 Convertible Loan Agreement   252,857    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   250,000    750,000    -%   0.20(*)   April-23    562,500.00   $ 0.20 
The January 2023 Loan Agreement   847,500    -    -%    (*)   June-23    -   $ - 
The February 2023 Loan Agreement   1,387,500    -    -%    (*)   June-23    -   $ - 
The March 2023 Loan Agreement   129,250    -    10%    (*)   March-24    -   $ - 
    6,211,357    6,810,992                           
Less: Debt Discount   (1,704,406)   (1,426,728)                          
Less: Debt Issuance Costs   (9,928)   (14,665)                          
    4,497,023    5,369,599                           
  (*) As subject to adjustment as further outlined in the notes
   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