XML 92 R63.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Stockholders' Equity (Details)
1 Months Ended 3 Months Ended 12 Months Ended
Nov. 01, 2023
USD ($)
Warrants
shares
Aug. 14, 2023
USD ($)
$ / shares
shares
Jul. 20, 2023
USD ($)
$ / shares
shares
Jun. 22, 2023
USD ($)
$ / shares
shares
Apr. 28, 2023
USD ($)
Apr. 05, 2023
USD ($)
shares
Dec. 29, 2022
USD ($)
$ / shares
shares
Nov. 30, 2022
$ / shares
shares
Nov. 03, 2022
USD ($)
Nov. 01, 2022
$ / shares
shares
Oct. 25, 2022
USD ($)
$ / shares
shares
Apr. 28, 2022
USD ($)
$ / shares
Aug. 31, 2023
Mar. 31, 2023
USD ($)
shares
Dec. 31, 2022
USD ($)
$ / shares
shares
Nov. 30, 2022
USD ($)
$ / shares
shares
May 31, 2022
USD ($)
shares
Sep. 30, 2023
USD ($)
shares
Dec. 31, 2023
USD ($)
$ / shares
shares
Dec. 31, 2022
USD ($)
$ / shares
shares
Stockholders' Equity (Details) [Line Items]                                        
Preference shares, shares authorized | shares                             10,000,000       10,000,000 10,000,000
Preferred stock, par value (in Dollars per share) | $ / shares                             $ 0.0001       $ 0.0001 $ 0.0001
Preferred Stock, Shares Issued | shares                             0       0 0
Preferred Stock, Shares Outstanding | shares                             0       0 0
Common stock, shares authorized | shares                             60,000,000       60,000,000 60,000,000
Common Stock, Par or Stated Value Per Share | $ / shares                             $ 0.0001       $ 0.0001 $ 0.0001
Issuance of common stock                                       $ 1,152,163
Expected volatility                     28.10%               79.30% 75.10%
Risk-free rate                     4.00%               4.66% 1.81%
Expected term (in years)                     1 month 28 days               1 year 7 years
Change in fair value of warrant liability                                     $ (2,100,123) $ 75,000
Change in fair value of derivative liability                                       68,110
Change in fair value of derivative liability forward purchase agreement                                     0 0
Loss on extinguishment of debt           $ 13,000                         $ (15,490) (467,073)
Warrant redemption price per share | $ / shares                                     $ 0.01  
Last sale price of Common Stock | $ / shares                                     $ 18  
Common Stock Value, Purchase price                             $ 1,978       $ 2,312 $ 1,978
Proceeds from related party loan                           $ 250,000            
Common Stock Shares Forfeiture | shares           1,930,501                            
Accelerated purchase price discount                         20.00%              
Accelerated Purchase Notice Limit                         200.00%              
Common stock, shares issued | shares                             21,713,248       23,124,888 21,713,248
Common stock, shares outstanding | shares                             19,782,747       23,124,888 19,782,747
Aggregate gross proceeds                                     $ 105,317 $ 5,177,163
Share price (in Dollars per share) | $ / shares             $ 10.115       $ 13.05                  
Repurchase and retirement of share under Forward Share Purchase Agreement | shares             375,939                          
Stock repurchased during period, shares | shares             375,939                          
Escrow deposit                     $ 4,551,750                  
Escrow deposit disbursements related to property acquisition             $ 4,551,750                          
Fair value of Derivative Liability                     $ 68,110                  
Common stock convertible exchange ratio                   2.0719                 2.0719  
PIPE Warrants [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Share price per units (in Dollars per share) | $ / shares                   $ 0.01                    
Additional pipe warrants | shares                   46,500                    
Class of Warrant or Right, Outstanding | shares 492,045                                      
Warrants and Rights Outstanding $ 4,920                                      
PIPE warrants outstanding $ 4,920                                      
Class of warrant or right issued | shares                   445,545                    
Private Placement Warrants [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Expected volatility                   6.85%                 84.00% 30.00%
Risk-free rate                   4.27%                 4.01% 3.99%
Expected term (in years)                   5 years                 3 years 10 months 2 days 4 years 10 months 2 days
Change in fair value of warrant liability                                     $ 0 $ 525,000
Issuance of common stock, shares | shares                               2,500,000        
Class of Warrant or Right, Outstanding | shares                                     2,500,000  
Share price (in Dollars per share) | $ / shares               $ 11.5               $ 11.5        
Public Warrants [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Issuance of common stock, shares | shares                               2,875,000        
Class of Warrant or Right, Outstanding | shares                                     2,875,000  
Share price (in Dollars per share) | $ / shares               $ 11.5               $ 11.5        
April 2023 Convertible Note Warrants [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Convertible number of equity instruments | Warrants 4,044,352                                      
Change in fair value of warrant liability $ 65,469                                      
Class of Warrant or Right, Outstanding | shares                                     3,868,060  
May 2022 Common Stock Issuance [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Common stock, shares issued | shares                                 132,302      
Aggregate gross proceeds                                 $ 1,152,163      
Bridge Loan PIPE Subscription Agreements [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Common stock, shares issued | shares               50,000               50,000        
Aggregate gross proceeds                               $ 500,000        
Total Proceeds from warrant                               $ 3,525,000        
December 2022 PIPE [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Share price per units (in Dollars per share) | $ / shares                             $ 10         $ 10
Total Proceeds from warrant                                       $ 500,000
Issuance of shares to PIPE Subscribers, shares | shares                             50,000          
Key Company Stockholder Forward Purchase Agreement [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Share price per units (in Dollars per share) | $ / shares                       $ 10                
Stock price | $ / shares                             $ 4.21         $ 4.21
Expected volatility                       94.50%               82.20%
Risk-free rate                       4.60%               4.50%
Discounted                       0.50%                
Aggregate amount (in Dollars)                       $ 10,000,000                
Purchase price, per share | $ / shares             $ 5.18                          
Issuance of common stock, shares | shares             1,930,501                          
Key company stockholder forward purchase asset.             $ 13,000                         $ 13,000
Derivative liability, net                       $ 12,000                
Change in fair value                                       $ (25,000)
Convertible note warrants         $ 1,884,625                              
Subscription agreement to exchange         $ 1,130,775                              
Letter agreement for conversion           $ 2,031,034                            
Share price (in Dollars per share) | $ / shares                       $ 10                
Number of business days to repurchase shares from the closing of the Business Combination                       180 days                
Principal amount             10,000,000                          
White Lion Purchase Agreement [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Issuance of common stock                           $ 250,000            
Share price per units (in Dollars per share) | $ / shares                                     $ 13.05  
Stock price | $ / shares                             $ 4.19       $ 0.18 $ 4.19
Expected volatility                   86.50%                 95.30% 81.00%
Risk-free rate                               4.53%     4.23% 4.16%
Discounted                                     45.00%  
Change in fair value of derivative liability                                     $ 1,900,000  
Issuance of common stock, shares | shares               50,200           50,200            
Change in fair value                                       $ (1,899,000)
Weighted average price of common stock                                     98.00%  
Aggregate price of purchase notice shares | shares                                     50,000,000  
Shares Issued, Price Per Share | $ / shares               $ 4.98               $ 4.98        
Fair Value                             $ 1,000       $ 0 $ 1,000
Additional commitment Value                           $ 250,000            
Common stock, shares issued | shares                           412,763       729,000    
Aggregate gross proceeds                                   $ 105,317    
Aggregate gross purchase price                 $ 100,000,000                      
Initial commitment shares | shares                                     500,000  
Aggregate purchase amount of shares                           $ 150,000            
Additional commitment shares | shares               250,000                        
White Lion Purchase Agreement [Member] | Tranches A [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Additional commitment shares | shares                                     250,000  
White Lion Purchase Agreement [Member] | Tranches B [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Additional commitment shares | shares                                     250,000  
Founder And Director Warrants Subscription Agreement [Member] | April 2023 Convertible Note Warrants [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Stock price | $ / shares   $ 0.66 $ 0.84 $ 0.598                                
Expected volatility   76.00% 76.20% 72.00%                                
Risk-free rate   4.64% 4.43% 4.03%                                
Expected term (in years)   4 years 8 months 15 days 4 years 9 months 10 days 4 years 10 months 6 days                                
Warrant To Purchase Shares of Common Stock | shares   583,333 458,333 666,667                                
Common Stock Value, Purchase price   $ 350,000 $ 275,000 $ 400,000                                
Fair Value   248,303   244,261                                
Capital contribution using black scholes option pricing model   $ 248,303,000,000 $ 269,004 $ 244,261                                
Warrant [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Class of Warrant or Right, Outstanding | shares                                     9,419,352  
Warrant [Member] | December 2022 PIPE [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Issuance of shares to PIPE Subscribers, shares | shares                             46,500          
PIPE Financing Warrants [Member] | Bridge Loan PIPE Subscription Agreements [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Issuance of shares to PIPE Subscribers, shares | shares                               281,325        
PIPE Shares [Member] | Bridge Loan PIPE Subscription Agreements [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Issuance of shares to PIPE Subscribers, shares | shares                               352,500        
Investor [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Escrow deposit disbursements related to property acquisition             3,802,623                          
Company [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Escrow deposit disbursements related to property acquisition             $ 749,127                          
Maximum [Member] | White Lion Purchase Agreement [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Purchase price percentage                                     150.00%  
Weighted average price of common stock                           90.00%         97.00%  
Maximum [Member] | White Lion Purchase Agreement [Member] | Tranches A [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Aggregate purchase amount of shares                                     $ 5,000,000  
Maximum [Member] | White Lion Purchase Agreement [Member] | Tranches B [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Aggregate purchase amount of shares                                     $ 10,000,000  
Minimum [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Exercise of investor's right to sell shares of common stock | shares                     450,000                  
Minimum [Member] | White Lion Purchase Agreement [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Purchase price percentage                           200.00%         40.00%  
Weighted average price of common stock                                     94.50%  
Percentage of daily volume-weighted average price of common stock                           85.00%            
Aggregate purchase amount of shares                           $ 1,250,000            
Minimum [Member] | White Lion Purchase Agreement [Member] | Tranches A [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Aggregate purchase amount of shares                                     $ 1,000,000  
Minimum [Member] | White Lion Purchase Agreement [Member] | Tranches B [Member]                                        
Stockholders' Equity (Details) [Line Items]                                        
Aggregate purchase amount of shares                                     $ 2,000,000