XML 58 R42.htm IDEA: XBRL DOCUMENT v3.24.0.1
Stockholders’ Equity (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Aug. 22, 2023
Aug. 02, 2023
Jul. 08, 2023
Mar. 19, 2023
Mar. 03, 2023
Feb. 06, 2023
Nov. 09, 2022
Aug. 24, 2022
Aug. 02, 2022
Jun. 24, 2022
May 18, 2022
Apr. 22, 2022
Mar. 04, 2022
Feb. 27, 2022
Apr. 30, 2023
Sep. 30, 2021
Oct. 31, 2023
Oct. 31, 2022
Aug. 31, 2023
Mar. 17, 2021
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Common stock shares, issued                                 95,239      
Common shares for services, value                                   $ 65,323    
Share-based compensation                                 $ 0 237,702    
Obligations value                                   59,862    
Stock option expense recognized                                 3,168,430 6,043,312    
Unrecognized expenses related to outstanding stock options                                 $ 3,904,525 $ 1,716,795    
Weighted average remaining contractual life                                 8 years 11 months 26 days 9 years 6 months 7 days    
Aggregate intrinsic value                                   $ 50,000    
Expected term                                 5 years      
Intrinsic value of outstanding options                                 $ 0      
Unvested shares                         1,564,166              
Warrants purchase                               193,036        
Warrant exercise price                               $ 39.90 $ 14.70     $ 602.28
Warrants exercised, shares                                   40,743    
Proceeds from the exercise of warrants                                 $ 0 $ 1,625,650    
Financial Advisor [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Warrant exercise price                             $ 15.33       $ 12.39  
Aggregate of shares of common stock                             17,143       3,673  
Warrant issued, description                             During the twelve (12) month engagement period, the Company will grant the advisor warrants to purchase 1,429 shares of Common Stock each month. The Company issued the first six (6) months of warrants to purchase 8,572 shares of Common Stock upon the execution of the agreement and will issue monthly warrants each month at a rate of 1,429 warrants per month until 17,143 warrants have been issued in aggregate.          
Issued of warrants                                 15,715      
Stock warrants expense                                 $ 218,909      
Series A Convertible Preferred Stock [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Reverse stock split description                                 the conversion rate was adjusted such that each share of the Series A Preferred Stock is convertible into approximately 0.3968 shares of Common Stock.      
Number of shares converted                   3,000,000                    
Conversion price                   $ 0.3968                    
Series A Convertible Preferred Stock [Member] | Kaival Holdings L L C [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Number of shares converted                   3,000,000                    
Series B Preferred Stock [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Preferred stock shares issued                                 900,000 0    
Preferred stock redemption price per share                                 $ 15      
Preferred stock liquidation preference per share                                 $ 15      
Preferred stock, conversion basis                                 The Majority Holders have the ability to cause a voluntary conversion of the Series B Preferred Stock into Common Stock at a conversion rate of 0.3968 shares of Common Stock per share of Series B Preferred Stock which may only occur on or after the following dates 18 month, 24 month, 36, month, 48 month, and 60 month anniversary of the original issuance date; and only up to 180,000 number of shares of Series B Preferred Stock on each of the these dates.      
Employee Stock [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Shares issued                                   2,130    
Restricted Stock Units (RSUs) [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Share-based compensation                                   $ 172,379    
Shares issued                                   5,870    
Remaining unvested shares                         1,564,166              
Unamortized stock expenses                         $ 4,457,875              
Equity Option [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock option expense recognized                                   $ 6,043,312    
Stock option exercisable                         65,981              
Fire value granted                         $ 3,948,948              
Share price                         $ 59.85              
Volatility rate                         294.55%              
Expected term                         10 years              
Interest rate                         1.62%              
Tranches 1 [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Warrant exercise price                                 $ 63.00      
Tranches 2 [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Warrant exercise price                                 84.00      
Tranches 3 [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Warrant exercise price                                 105.00      
Tranches 4 [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Warrant exercise price                                 $ 126.00      
Common Stock [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Common shares issued for services, shares                                 4,381      
Number of shares issued for loan                                 19,048      
Number of shares issued for loan value                                 $ 130,478      
Common shares for services                                   1,888    
Common shares for services, value                                   $ 2    
Conversion of shares                                   1,190,477    
Exercise of common stock warrants issued                                   40,744    
Exercise of common stock warrants                                   $ 1,625,650    
Number of shares converted                   1,190,477                    
Stock option expense recognized                                    
Stock option exercisable                     23,810                  
Fire value granted                   $ 1,504,990                    
Common Stock [Member] | Two Officers [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock option exercisable                   41,667                    
Fire value granted                   $ 17,858                    
Share price                   $ 36.12                    
Volatility rate                   283.12%                    
Expected term                   10 years                    
Interest rate                   3.13%                    
Vested shares                   23,809                    
Common Stock [Member] | Two Consultants [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock option exercisable                           9,524            
Fire value granted                           $ 489,998            
Share price                           $ 51.45            
Volatility rate                           288.93%            
Expected term                           10 years            
Interest rate                           1.83%            
Common Stock [Member] | One Consultants [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock option exercisable           9,524   2,381       3,571                
Fire value granted           $ 145,998   $ 65,999       $ 106,499                
Share price           $ 15.33   $ 27.72       $ 29.82                
Volatility rate           270.98%   279.81%       286.00%                
Expected term           10 years   10 years       10 years                
Interest rate           3.63%   3.11%       2.90%                
Total net revenues           $ 100,000,000                            
Common Stock [Member] | One Employee [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock option exercisable   39,095 2,381           1,190   23,810                  
Fire value granted   $ 485,000 $ 39,409           $ 29,000   $ 514,997                  
Share price   $ 12.41 $ 16.56           $ 24.36   $ 21.63                  
Volatility rate   270.03% 280.34%           281.14%   284.70%                  
Expected term   6 years 3 months 6 years 3 months           10 years   10 years                  
Interest rate   4.05% 4.01%           2.60%   2.89%                  
Stock option description   These stock options have a ten-year term from the grant date, with the shares vesting as following: 1/4 of options on August 1, 2024 and thereafter 1/36 per month through August 1, 2027.                                    
Common Stock [Member] | One Supplier [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock option exercisable             11,905                          
Fire value granted             $ 246,747                          
Share price             $ 20.72                          
Volatility rate             275.68%                          
Expected term             10 years                          
Interest rate             4.12%                          
Total options vested                                 $ 10,387      
Gross profit percentage                                 15.00%      
Common Stock [Member] | Two Supplier [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock option exercisable             142,857                          
Fire value granted             $ 2,960,968                          
Share price             $ 20.72                          
Volatility rate             275.68%                          
Expected term             10 years                          
Interest rate             4.12%                          
Total net revenues             $ 180,000,000                          
Gross profit margin period             3 years                          
Common Stock [Member] | Five Employees [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock option exercisable           7,141                            
Fire value granted           $ 109,499                            
Share price           $ 15.33                            
Volatility rate           270.98%                            
Expected term           10 years                            
Interest rate           3.63%                            
Common Stock [Member] | Two Senior Executives [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock option exercisable           47,620                            
Fire value granted           $ 729,988                            
Share price           $ 15.33                            
Volatility rate           270.98%                            
Expected term           10 years                            
Interest rate           3.63%                            
Vesting percentage           50.00%                            
Common Stock [Member] | Three Independent Board [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock option exercisable           17,856                            
Fire value granted           $ 273,747                            
Share price           $ 15.33                            
Volatility rate           270.98%                            
Expected term           10 years                            
Interest rate           3.63%                            
Common Stock [Member] | One Interim Senior Executive [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock option exercisable         2,381                              
Fire value granted         $ 30,650                              
Share price         $ 12.817                              
Volatility rate         286.91%                              
Expected term         10 years                              
Interest rate         3.97%                              
Common Stock [Member] | Two Independent Board [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock option exercisable       11,904                                
Fire value granted       $ 217,498                                
Share price       $ 18.27                                
Volatility rate       286.15%                                
Expected term       10 years                                
Interest rate       3.47%                                
Common Stock [Member] | One Senior Executive [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Stock option exercisable 7,524                                      
Fire value granted $ 75,808                                      
Share price $ 10.08                                      
Volatility rate 278.31%                                      
Expected term 6 years 3 months                                      
Interest rate 4.34%                                      
Stock option description These stock options have a ten-year term from the grant date, with the shares vesting as following: 1/4 of options on August 22, 2024 and thereafter 1/36 per month through August 22, 2027.                                      
Warrant [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Intrinsic value of outstanding options                                 $ 0 $ 0    
Weighted average remaining contractual life                                 3 years 5 months 8 days 3 years 11 months 1 day    
Class of Warrant or Right, Outstanding                                 23,810      
Warrant To Purchase [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Aggregate of shares of common stock                                 95,240      
Warrant To Purchase 1 [Member]                                        
Accumulated Other Comprehensive Income (Loss) [Line Items]                                        
Aggregate of shares of common stock                                 17,524      
Warrant exercisable period                                 5 years