XML 95 R28.htm IDEA: XBRL DOCUMENT v3.25.0.1
Warrants and Options (Tables)
9 Months Ended
Sep. 30, 2024
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Summary of Warrant Outstanding

Exercise price is the weighted average for the respective warrants and end of period.

 

   Number of   Exercise 
   Warrants   Price 
         
Balance at December 31, 2022   15,958,126   $1.74 
Warrants issued in Public Offering   9,260,554    0.093 
Warrants issued for services   1,000,000    1.23 
Warrants exercised in connection with Convertible notes   (1,200,000)   0.093 
Warrants exercised in connection with public offering   (10,266,845)   0.093 
Balance at December 31, 2023   14,751,835   $2.06 
 Warrants exercised in connection with public offering   (2,950,127)   1.40 
Balance at September 30, 2024   11,801,708   $3.46 
           
Warrants Exercisable at September 30, 2024   11,801,708   $3.46 
Share-Based Payment Arrangement, Option [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of Fair Value Using Black Scholes Method

The fair value of these warrants was measured using the Black-Scholes valuation model at the grant date. The table below sets forth the assumptions for Black-Scholes valuation model on the respective reporting date.

 

Reporting  Number of   Term   Exercise   Market Price on Grant   Volatility   Fair 
Date  Options   (Years)   Price   Date   Percentage   Value 
7/108/1/23   450,000    3 - 5   $0.46-1.13   $0.46-1.13    158-160%  $271,547 
1/17 3/27/24   4,745,000    5 - 10   $2.19-2.37   $2.19-2.37    155-162%  $10,278,150 
1/163/11/24   5,420,000    2.5   $1.57-1.96   $1.57-1.96    119-121%  $6,633,848 
6/146/14/24   75,000    5   $1.17   $1.17    155%  $81,186 
5/166/26/24   135,000    2.5   $1.06-1.44   $1.06-1.44    120%  $100,765 
09/1009/1/24   300,000    5   $1.00   $.928    158%  $278,526 
Convertible Note Warrants [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of Fair Value Using Black Scholes Method

 

               Market         
               Price         
Reporting  Relative   Term   Exercise   on Grant   Volatility   Risk-free 
Date  Fair Value   (Years)   Price   Date   Percentage   Rate 
04/20/22  $706,977    5   $2.79   $1.11    281%   0.0287 
11/11/22  $937,207    5   $1.00   $1.28    211%   0.0432 
PIPE Warrants [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of Fair Value Using Black Scholes Method

 

               Market         
               Price         
Reporting  Relative   Term   Exercise   on Grant   Volatility   Risk-free 
Date  Fair Value   (Years)   Price   Date   Percentage   Rate 
1/23/2023  $2,311,614    3   $1.00   $0.65    287%   0.0388 
1/23/2023  $2,602,996    5   $1.00   $0.65    371%   0.0361 
Common Warrants [Member]  
Share-Based Compensation Arrangement by Share-Based Payment Award [Line Items]  
Schedule of Fair Value Using Black Scholes Method

 

               Market         
   Relative           Price         
Reporting  Fair   Term   Exercise   on Grant   Volatility   Risk-free 
Date  Value   (Years)   Price   Date   Percentage   Rate 
08/10-08/21/23  $364,960    5   $ 1.00-1.40   $0.87-1.18    151%   0.0421-0.0465 
10/05/2023  $545,703    5   $ 1.00-6.00   $1.05    152%   0.0468