XML 97 R68.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Debt - Additional Information 1 (Details)
1 Months Ended 3 Months Ended 12 Months Ended
Dec. 18, 2023
USD ($)
Nov. 01, 2023
USD ($)
Oct. 31, 2023
Apr. 28, 2023
USD ($)
$ / shares
shares
Apr. 05, 2023
USD ($)
Nov. 01, 2022
USD ($)
Days
shares
Oct. 25, 2022
Dec. 31, 2023
USD ($)
$ / shares
Mar. 31, 2023
USD ($)
Sep. 30, 2022
USD ($)
$ / shares
shares
Apr. 30, 2022
USD ($)
Aug. 31, 2021
May 31, 2021
Sep. 30, 2022
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
$ / shares
Dec. 31, 2022
USD ($)
$ / shares
Dec. 31, 2024
Short-Term Debt [Line Items]                                  
Proceeds from related party loan                 $ 250,000                
Interest rate                 5.00%     1.00% 1.00%        
Interest expense                             $ 2,728,101 $ 47,958  
Debt Instrument, Issued, Principal       $ 448,940                          
Exchange Of Related Party Loans For Convertible Notes                             1,130,775 0  
Fair value adjustment to long-term convertible notes payable                             0 (1,186,800)  
Loan, maturity date                 Dec. 31, 2023     Jul. 31, 2022 May 31, 2022        
Loss on extinguishment of debt         $ 13,000                   $ (15,490) (467,073)  
Repayment of debt                               150,000  
Conversion of loan, shares | shares                   50,273              
Conversion price per share | $ / shares                   $ 10       $ 10      
Exercise price of warrants | $ / shares               $ 4.97             $ 4.97    
Warrants issued (in shares) | shares                   46,754       46,754      
Share based combensation expense                             $ 275,418 560,060  
Change in fair value of warrant liability                             (2,100,123) 75,000  
Total premiums, taxes and fees financed   $ 631,993       $ 1,006,342                      
Payment of Convertible Notes                             $ 300,000 $ 0  
Common Stock, Par or Stated Value Per Share (in Dollars per share) | $ / shares               $ 0.0001             $ 0.0001 $ 0.0001  
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  
Commission paid       125,000                          
Portion of Accrued interest       $ 26,830         $ 1,199                
Derivative liability               $ 361,704             $ 361,704 $ 166,000  
Annual interest rate   9.95%       7.20%                      
Insurance financing payable               631,993             631,993 $ 921,576  
April 2023 Convertible Note Warrants [Member]                                  
Short-Term Debt [Line Items]                                  
Fair Value               $ 0             $ 0    
Exercise price (in Dollars per share) | $ / shares               $ 0.08             $ 0.08    
Expected volatility                             74.90%    
Risk-free rate   4.65%                              
Expected term (in years)   4 years 5 months 26 days                              
Private Placement Warrants [Member]                                  
Short-Term Debt [Line Items]                                  
Fair Value               $ 87,552             $ 87,552    
Exercise price (in Dollars per share) | $ / shares               $ 0.18             $ 0.18 $ 4.19  
Expected volatility                             84.00% 30.00%  
Risk-free rate                             4.01% 3.99%  
Expected term (in years)                             3 years 10 months 2 days 4 years 10 months 2 days  
April 2023 Conversion Feature Liability                                  
Short-Term Debt [Line Items]                                  
Fair Value               $ 0             $ 0    
Expected volatility                             66.50%    
Risk-free rate                             4.94%    
Expected term (in years)                             6 months    
Derivative liability               560,436             $ 560,436    
December 2023 Conversion Feature Liability [Member]                                  
Short-Term Debt [Line Items]                                  
Fair Value $ 107,143                                
Derivative liability               400,000             $ 400,000    
Fair value of derivative liability, Description                             The fair value of the derivative liability related to the Automatic Conversion Feature was estimated at $0.4 million by applying the probability of a business combination of 50% to the Automatic Discount of 43%.    
PIPE Warrants [Member]                                  
Short-Term Debt [Line Items]                                  
Class of warrant or right issued | shares           445,545                      
Warrants outstanding   $ 4,920                              
Director Nominee [Member]                                  
Short-Term Debt [Line Items]                                  
Loans Payable to Bank                   $ 500,000       $ 500,000      
Debt Instrument, Basis Spread on Variable Rate                   5.00%              
Venn License Agreement [Member]                                  
Short-Term Debt [Line Items]                                  
Interest expense                             $ 1,069 $ 2,737  
Venn License Agreement [Member] | Founder and Director[ Member]                                  
Short-Term Debt [Line Items]                                  
Repayments of upfront payments                     $ 400,000            
Unpaid principal balance rate                     1.00%            
Warrant Subscription Agreements [Member]                                  
Short-Term Debt [Line Items]                                  
Warrant To Purchase Shares of Common Stock | shares       209,670                          
Common Stock, Par or Stated Value Per Share (in Dollars per share) | $ / shares       $ 0.6                          
Insurance Financing Note [Member]                                  
Short-Term Debt [Line Items]                                  
Interest expense                             3,824 22,823  
2022 Pre-Business Combination Convertible Notes [Member]                                  
Short-Term Debt [Line Items]                                  
Loans Payable to Bank                   $ 1,250,000       $ 1,250,000      
Debt Instrument, Basis Spread on Variable Rate                           5.00%      
Warrant coverage on common stock prior to the consummation of the business combination                           25.00%      
Business combination exercise price | $ / shares                           $ 0.01      
Fair value adjustment to long-term convertible notes payable                           $ 1,186,800      
Conversion of loan, shares | shares                           126,306      
Conversion price per share | $ / shares                   $ 10       $ 10      
2022 Pre-Business Combination Convertible Notes [Member] | PIPE Warrants [Member]                                  
Short-Term Debt [Line Items]                                  
Warrants issued (in shares) | shares                   117,466       117,466      
2022 Pre-Business Combination Convertible Notes [Member] | Maximum [Member]                                  
Short-Term Debt [Line Items]                                  
Warrant coverage on common stock                           93.00%      
2022 Pre-Business Combination Convertible Notes [Member] | Minimum [Member]                                  
Short-Term Debt [Line Items]                                  
Warrant coverage on common stock                           25.00%      
November 2022 Convertible Notes [Member]                                  
Short-Term Debt [Line Items]                                  
Interest rate           8.00%                      
Loan, maturity date           Oct. 31, 2023                      
Loss on extinguishment of debt                             998,878    
Convertible notes           $ 1,512,500                      
Gross proceeds percentage     15.00%                            
Weighted average price of common stock           90.00%                      
Trading days | Days           5                      
Embedded derivative fair value of derivative liability           $ 165,000                      
Fair value of derivative liability           $ 165,000                      
Amortization of debt discount premium                             137,802 27,198  
Outstanding balance of convertible notes                               $ 1,374,698  
Payment of Convertible Notes                             300,000    
November 2022 Convertible Notes [Member] | Scenario Forecast [Member]                                  
Short-Term Debt [Line Items]                                  
Interest rate                                 6.00%
November 2022 Convertible Notes [Member] | Maximum [Member]                                  
Short-Term Debt [Line Items]                                  
Convertible notes   1,512,500                              
November 2022 Convertible Notes [Member] | Minimum [Member]                                  
Short-Term Debt [Line Items]                                  
Convertible notes   $ 650,000                              
April 2023 Convertible Notes [Member]                                  
Short-Term Debt [Line Items]                                  
Interest rate       6.00%                          
Interest expense                             2,405,657    
Debt instrument, exchange amount               187,950             $ 187,950    
Maturity term       5 years                          
Loan, maturity date       Oct. 28, 2023                          
Conversion price per share | $ / shares       $ 0.6                          
Exercise price of warrants | $ / shares       $ 0.6                          
Percentage of the total number of shares of common stock received                             1.00%    
Warrants outstanding               2,111,308             $ 2,111,308    
Change in fair value of warrant liability                             1,527,641    
Aggregate purchase amount of shares       $ 2,195,034                          
Debt Instrument, Interest Rate During Period       10.00%                          
Portion of Accrued interest                             96,274    
April 2023 Convertible Notes [Member] | April 2023 Convertible Note Warrants [Member]                                  
Short-Term Debt [Line Items]                                  
Fair Value       $ 1,527,640       $ 1,527,640             1,527,640    
April 2023 Convertible Notes [Member] | Private Placement Warrants [Member]                                  
Short-Term Debt [Line Items]                                  
Cash commission                             64,870    
Amortization of debt discount premium                             87,552    
April 2023 Convertible Notes [Member] | April 2023 Conversion Feature Liability                                  
Short-Term Debt [Line Items]                                  
Fair Value       560,436                          
April 2023 Convertible Notes [Member] | Warrant Subscription Agreements [Member]                                  
Short-Term Debt [Line Items]                                  
Aggregate Principal amount       $ 3,658,390                          
December 2023 Convertible Notes [Member]                                  
Short-Term Debt [Line Items]                                  
Interest expense                             10,305    
Loan, maturity date               Dec. 18, 2024                  
Percentage of the total number of shares of common stock received               4.00%                  
Share based combensation expense                             0    
Outstanding balance of convertible notes               $ 857,097             $ 857,097    
Aggregate Principal amount               $ 1,000,000                  
Debt Instrument, Interest Rate, Effective Percentage               10.00%             10.00%    
Conversion Rate               70.00%                  
Commission paid               $ 83,600                  
Fair value of derivative liability, Description               The fair value of the derivative liability related to the Automatic Conversion Feature was estimated by applying the probability of a business combination of 50% to the Automatic Discount of 43%.                  
December 2023 Convertible Notes [Member] | Automatic Conversion Feature [Member]                                  
Short-Term Debt [Line Items]                                  
Derivative liability               $ 400,000             $ 400,000    
December 2023 Convertible Notes [Member] | Optional Conversion Feature [Member]                                  
Short-Term Debt [Line Items]                                  
Conversion Rate               90.00%                  
Derivative liability               $ 0             0    
December 2023 Convertible Notes [Member] | December 2023 Placement Agent [Member]                                  
Short-Term Debt [Line Items]                                  
Amortization of debt discount premium                             7,307    
April 2023 Convertible Notes Under Related Party [Member]                                  
Short-Term Debt [Line Items]                                  
Interest expense                             115,335    
Loss on extinguishment of debt                             1,014,368    
Amortization of debt discount premium                             61,309    
Outstanding balance of convertible notes               1,130,775             1,130,775    
April 2023 Convertible Notes Under Related Party [Member] | April 2023 Convertible Note Warrants [Member]                                  
Short-Term Debt [Line Items]                                  
Class of warrant or right issued | shares       1,884,625                          
Fair Value       $ 786,967                          
April 2023 Convertible Notes Under Related Party [Member] | April 2023 Conversion Feature Liability                                  
Short-Term Debt [Line Items]                                  
Fair Value       288,710       $ 300,000             $ 300,000    
Exercise price (in Dollars per share) | $ / shares               $ 0.655             $ 0.655    
Expected volatility                             66.50%    
Risk-free rate                             4.94%    
Expected term (in years)                             6 months    
April 2023 Convertible Notes Under Related Party [Member] | 2021 Founder Loans [Member]                                  
Short-Term Debt [Line Items]                                  
Debt Instrument, Issued, Principal                             $ 448,940    
Portion of Accrued interest                             26,830    
April 2023 Convertible Notes Under Related Party [Member] | March 2023 Founder Loan [Member]                                  
Short-Term Debt [Line Items]                                  
Debt Instrument, Issued, Principal                             250,000    
Portion of Accrued interest                             1,199    
April 2023 Convertible Notes Under Related Party [Member] | Founder and Director[ Member]                                  
Short-Term Debt [Line Items]                                  
Exchange Of Related Party Loans For Convertible Notes       1,130,775                          
April 2023 Convertible Notes Under Related Party [Member] | Venn License Agreement [Member]                                  
Short-Term Debt [Line Items]                                  
Debt Instrument, Issued, Principal                             400,000    
Portion of Accrued interest       $ 3,806                     3,806    
December 2023 Convertible Notes Under Related Party [Member]                                  
Short-Term Debt [Line Items]                                  
Interest expense                             5,227    
Outstanding balance of convertible notes               $ 396,303             396,303    
December 2023 Convertible Notes Under Related Party [Member] | December 2023 Placement Agent [Member]                                  
Short-Term Debt [Line Items]                                  
Amortization of debt discount premium                             $ 3,446    
December 2023 Convertible Notes Under Related Party [Member] | Founder and Director[ Member]                                  
Short-Term Debt [Line Items]                                  
Aggregate Principal amount $ 500,000