XML 78 R62.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
LIABILITIES AND DEBT (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Jun. 21, 2023
Dec. 29, 2022
Sep. 29, 2022
Apr. 08, 2022
Sep. 30, 2023
Mar. 31, 2023
Feb. 28, 2023
Dec. 31, 2022
Sep. 30, 2022
May 31, 2022
Apr. 30, 2022
Feb. 28, 2022
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2024
Aug. 31, 2023
Feb. 15, 2023
Dec. 31, 2021
Estimated penalties associated with accrued payroll taxes                         $ 535,000          
Shares of common stock owned per agreement                         200          
Interest expense                         $ 0 $ 573,455        
Repayments of debt                         $ 10,129,811 7,350,276        
Exercise price per share                         $ 9.43     $ 131.25    
Issuance of Series A preferred stock                 30       1,277,140          
Loss on extinguishment of debt                         $ (716,517)        
Derivative liability               $ 0           0        
Promissory note payable, net               9,000,000         4,884,592 9,000,000        
Fair value per share           $ 4.20                        
Bailey [Member]                                    
Promissory note payable, net               3,500,000         3,500,000 3,500,000        
Convertible Debt [Member]                                    
Unamortized debt discount               1,378,200         1,378,200        
Amortization of debt discount                         1,220,830 6,506,384        
Loss on extinguishment of debt                         157,370          
Convertible note payable, net               4,100,000         100,000 4,100,000        
Merchant cash advances, net               2,721,800         100,000 2,721,800        
Note Warrant [Member]                                    
Loan fees and discounts from warrants were amortized to interest expense                           12,500        
Loan fees and discounts from warrants unamortized balance                         0 0        
Securities Purchase Agreement [Member] | Series C Convertible Preferred Stock [Member]                                    
Shares issued to notes payable holders 5,761                                  
Fair value per share $ 1,000                                  
Venture Debt [Member] | Securities Purchase Agreement With Black Oak Capital [Member] | Series Convertible Preferred Stock [Member]                                    
Shares issued to notes payable holders     6,300                              
Convertible Debt 2020 Regulation Cf Offering [Member]                                    
Outstanding principal and accrued interest upon closing of IPO               100,000         100,000 100,000        
Convertible Promissory Notes April 2022 [Member] | Securities Purchase Agreement [Member]                                    
Aggregate principal amount       $ 3,068,750                            
Original issue discount       613,750                            
Net proceeds       2,313,750                            
Unamortized debt discount       $ 755,000                            
Repayments of debt                   $ 3,068,750                
Number of warrants issued to purchase common stock       12,577                            
Exercise price per share       $ 122                            
Debt discount for the fair value of the warrants       $ 98,241                            
Convertible Promissory Notes July 2022 [Member] | Securities Purchase Agreement [Member]                                    
Aggregate principal amount                         1,875,000          
Original issue discount                         375,000          
Net proceeds                         $ 1,450,000          
Repayments of debt               1,875,000                    
Percentage of annual interest rate for notes, if notes are not repaid in full by the maturity date or if any other event of default occurs                         20.00%          
Derivative liability                         $ 559,957          
Repayments of additional amount of debt               416,923                    
Convertible Promissory Notes July 20, 2022 [Member] | Securities Purchase Agreement [Member]                                    
Number of warrants issued to purchase common stock                         41,124          
Exercise price per share                         $ 15.20          
Convertible Promissory Notes July 28, 2022 [Member] | Securities Purchase Agreement [Member]                                    
Number of warrants issued to purchase common stock                         27,655          
Exercise price per share                         $ 11.30          
July 2022 Year [Member] | Securities Purchase Agreement [Member]                                    
Debt discount for the fair value of the warrants                         $ 692,299          
Convertible Promissory Notes December 2022 [Member] | Securities Purchase Agreement [Member]                                    
Aggregate principal amount   $ 4,000,000                                
Original issue discount   800,000                                
Net proceeds   $ 3,000,000                                
Unamortized debt discount                         $ 1,378,200          
Repayments of debt             $ 4,000,000                      
Number of warrants issued to purchase common stock                         469,480          
Exercise price per share                         $ 4.26          
Debt discount for the fair value of the warrants                         $ 428,200          
Increased percentage of face value of the notes, if notes are not repaid in full by the maturity date or if any other event of default occurs   120.00%                     120.00%          
Percentage of annual interest rate for notes, if notes are not repaid in full by the maturity date or if any other event of default occurs   20.00%                                
Issuance of Series A preferred stock                         60,000          
Amortization of debt discount             1,220,830                      
Loss on extinguishment of debt             $ 157,370                      
Second Paycheck Protection Program [Member] | Bailey [Member]                                    
Loan forgiveness amount                     $ 1,347,050              
First Paycheck Protection Program [Member] | Bailey [Member]                                    
Loan forgiveness amount                     $ 413,705              
Paycheck Protection Program Cares Act [Member] | Bailey [Member]                                    
Convertible note payable, net               933,295         $ 933,295 933,295        
Merchant Advances [Member]                                    
Unamortized debt discount                       $ 1,966,881        
Exercise price per share                         $ 131.25          
Loss on extinguishment of debt                         $ 559,147          
Convertible note payable, net               896,334         2,960,946 896,334        
Merchant cash advances, net               896,334         994,065 896,334        
Net proceeds                         2,452,923          
Repayments of debt                         4,518,512          
Interest expense                         $ 1,247,403          
Warrants issued                         6,095          
Merchant Advances [Member] | Forecast [Member]                                    
Unamortized debt discount                             $ 1,966,881      
Merchant Advance From Shopify Capital [Member]                                    
Proceeds from debt                         $ 690,000          
Repayments                         658,718          
Secured Debt                         149,898          
Merchant Advances From Gynger Inc [Member]                                    
Proceeds from debt                         312,938          
Secured Debt                         273,188          
Promissory Note Payable [Member] | Bailey [Member]                                    
Aggregate principal amount               3,500,000         3,500,000 3,500,000        
Promissory Note Payable [Member] | Notes Payable to Banks [Member]                                    
Interest expense                         $ 420,000 420,000        
Promissory note, annual interest rate                         12.00%          
Sundry Note [Member]                                    
Interest expense                         $ 259,177          
Promissory note, annual interest rate                                 8.00%  
Promissory note payable, net               5,500,000         5,500,000        
Sundry Note [Member] | Securities Purchase Agreement [Member]                                    
Cancellation of principal amount                         5,500,000          
Accrued interest converted                         259,177          
Sundry Note [Member] | Securities Purchase Agreement [Member] | Series C Convertible Preferred Stock [Member]                                    
Shares issued to notes payable holders 5,761                                  
Fair value per share $ 1,000                                  
March 2023 Notes [Member]                                    
Original issue discount           $ 608,750                        
Unamortized debt discount                       346,148        
Promissory note payable, net           2,458,750           1,730,740        
March 2023 Notes [Member]                                    
Amortization of debt discount         $ 608,750                          
Promissory note payable, net                         519,222          
Net proceeds           1,850,000                        
Debt instrument, threshold amount of debt           $ 7,500,000             $ 7,500,000          
Percentage of notes to be repaid, if the Company completes a debt or equity financing of less than the threshold amount           50.00%                        
Percentage of notes to be repaid, if the Company completes a debt or equity financing of amount equal to or greater than the threshold amount           100.00%                        
Original interest discount percentage                         20.00%          
Repayments of principal         $ 1,247,232                          
Secured Debt [Member] | Venture Debt [Member]                                    
Maximum borrowing capacity                       $ 237,500           $ 6,001,755
Loan fees                       $ 12,500            
Secured Debt [Member] | Venture Debt [Member] | Series Convertible Preferred Stock [Member] | Follow On Public Offering [Member]                                    
Debt conversion price     $ 1,000                              
Secured Debt [Member] | Amended Venture Debt [Member] | Secondary Follow On Public Offering Prior To September 302021 [Member]                                    
Loan payment     $ 6,251,755                              
Accrued interest     $ 48,245                              
Secured Debt [Member] | Amended Venture Debt [Member] | Secondary Follow On Public Offering After September 302021 [Member]                                    
Loan payment                         $ 269,870 $ 269,870