XML 64 R46.htm IDEA: XBRL DOCUMENT v3.23.4
Debt (Details) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Jan. 09, 2023
Nov. 04, 2022
Mar. 31, 2022
Jan. 01, 2022
May 14, 2020
Oct. 11, 2017
May 31, 2023
May 31, 2022
Mar. 31, 2022
Dec. 27, 2019
Sep. 30, 2023
Sep. 30, 2022
Sep. 30, 2023
Sep. 30, 2022
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
May 11, 2023
May 08, 2023
Apr. 30, 2023
Apr. 23, 2023
Mar. 31, 2023
May 24, 2022
Apr. 24, 2019
Debt (Details) [Line Items]                                                
Principal amount     $ 10,770,037   $ 150,000       $ 10,770,037                              
Debenture                                               $ 3,000,000
Annual interest rate                               15.00%                
Knight Loan amount                               $ 20,596,595                
Promissory note issued amount           $ 750,000                                    
Interest rate, per annum           10.00%                                    
Maturity days           30 days     30 days             30 days                
Excess fair value discount                     $ 120,683   $ 120,683     $ 120,683 $ 120,683              
Note and incurred costs                         1,767     1,767                
Amortization discount                     3,869 $ 0 52,628 $ 0   4,955 0              
Interest expense                     4,944 29,429 66,558 85,242                    
Converted shares (in Shares)     214,934                                          
Debt extinguishment gain                         223,077                      
Promissory notes face amount               $ 888,889                                
Original issue discount rate               10.00%                                
Original issue discount               $ 88,889         $ 10,128,500                    
Debt issuance costs               91,436                               $ 2,100,000
Net proceeds               $ 708,564                                
Notes bear interest               10.00%                                
Default interest rate               15.00%                                
Face amount, percentage               100.00%                                
Additional cash payments             $ 22,222 $ 8,472                                
Description of 2022 and 2023 bridge note                         As a result of the completion of the IPO and as required under the terms of the 2022 and 2023 Bridge Notes, the Company issued the holders 303,982 shares of common stock, determined by the outstanding principal balance of each note divided by the IPO price. In addition, the Company made cash payments to the holders of the 2022 and 2023 Bridge Notes totaling $1,749,488 for the outstanding principal, accrued interest and Extension Payments (2022 Bridge Notes only), in full settlement of the outstanding debt obligations. The embedded derivative liability (conversion feature) was marked to market on the settlement date, and the Company recognized a debt extinguishment loss of $614,670 upon settlement, representing the difference between (i) the reacquisition price, consisting of cash and shares, and (ii) the net carrying value of the debt including associated derivative liabilities on the date of conversion.                      
Amortization of debt discounts                         $ 669,148 821,154   1,090,387 604,595              
Description of related party notes                         As a result of the completion of the IPO and as required under the terms of the Related Party Notes, the entirety of the outstanding principal balance converted to 79,926 shares of common stock at a conversion rate equal to 80% of the IPO price, fully satisfying the Company’s obligations with respect to the principal amount. In addition, the Company made cash payments to the related party holders totaling $31,968 in full settlement of the outstanding accrued interest and Extension Payments. The Company recognized a final mark to market adjustment of the embedded derivative liability (conversion feature), and as a result, no gain or loss was recognized on the debt extinguishment.                      
Accumulated interest                           1,555,670 1,167,734              
Gross proceeds                         $ 6,454,325                    
Initial public offering discount, percentages                         15.00%   15.00%                  
Common stock outstanding, percentages                         19.90%                      
Payment of milestones                         $ 10,000,000   $ 10,000,000                  
Regulatory advice value                         $ 30,000   $ 30,000                  
Cumulative dividend                             6.00%             6.00%    
Common stock ownership percentage                     19.90%   19.90%   19.90%                  
Equal royalty pay to lender, percentage       $ 3.5                                        
Extinguishment Amount $ 839,887                   $ (391,593) $ (1,231,480)   120,683              
Description of knight debt conversion agreement                         As a result of the completion of the IPO and as required under the terms of the Knight Debt Conversion Agreement, the cumulative outstanding principal as of March 31, 2022 converted to 1,108,337 shares of common stock (representing 19.9% ownership of the Company’s common stock after giving effect to the IPO). In addition, the entirety of the accumulated interest as of March 31, 2022 converted into 80,965 shares of Series A Preferred Stock at the conversion rate detailed above, in full satisfaction of the Company’s obligations with respect to the accumulated interest. Upon consummation of the IPO and under the terms of the Knight Debt Conversion Agreement, the Company became obligated to the contingent milestone payments and the accumulated Royalty discussed above, which value was included in the reacquisition price of the debt upon extinguishment. The Company recognized a final mark-to-market adjustment of $6,106,066 to adjust the Convertible Knight Loan to its fair value on the date of settlement, and as a result, no gain or loss was recognized on the debt extinguishment.                      
Unamortized original issue discount                     0   $ 0     279,061 779,164              
Annual interest rate         3.75%                                      
Committed to monthly payments         $ 731                                      
Interest payments   $ 731                           2,193              
Long-term debt, current maturities                         8,772     163,022 159,161              
Long-term liability                     152,594   152,594     160,272 159,161              
Current maturity                               2,750                
Payment terms, balloon payment to be paid                         32,383                      
Short term advance, received                                   $ 250,000   $ 50,000        
Cumulative gross profits                                 1,790,744              
Fair value amendment                               1,099,578                
Interest expense                               115,546 104,558              
Long-term debt, current maturities                               2,750                
Long-term debt               979,275               160,272     $ 555,000       $ 979,275  
Due payament                               32,283                
Minimum [Member]                                                
Debt (Details) [Line Items]                                                
Cumulative gross profits                               $ 1,583,231                
Knight Therapeutics, Inc. [Member]                                                
Debt (Details) [Line Items]                                                
Principal amount                   $ 6,309,823                            
Accrued interest                   4,160,918                            
Debenture                   $ 3,483,851                            
Annual interest rate                               15.00%         15.00%      
Debenture interest rate                                         9.00%      
Promissory Note [Member]                                                
Debt (Details) [Line Items]                                                
Interest rate           5.00%                                    
2022 Bridge Notes [Member]                                                
Debt (Details) [Line Items]                                                
Promissory notes face amount               $ 888,889                                
Original issue discount rate               10.00%                                
Original issue discount               $ 88,889                                
Debt issuance costs               91,436                                
Net proceeds               $ 708,564                                
Notes bear interest               10.00%                                
Default interest rate               15.00%                                
Face amount, percentage               100.00%                                
Fully vested warrants exercise price percentage               110.00%                                
2023 Bridge Notes [Member]                                                
Debt (Details) [Line Items]                                                
Promissory notes face amount             $ 722,222                                  
Original issue discount rate             10.00%                                  
Original issue discount             $ 72,222                                  
Debt issuance costs             95,000                                  
Net proceeds             $ 555,000                                  
Notes bear interest             10.00%                                  
Default interest rate             15.00%                                  
Face amount, percentage             100.00%                                  
Fully vested warrants exercise price percentage             110.00%                                  
Related Party Notes [Member]                                                
Debt (Details) [Line Items]                                                
Amortization of debt discounts                         670,550 453,063                    
Knight Debt Conversion [Member]                                                
Debt (Details) [Line Items]                                                
Principal amount     $ 10,770,037           $ 10,770,037                              
Accumulated interest     $ 8,096,486           $ 8,096,486                              
Accumulated capitalized interest costs                         100                      
Debenture [Member]                                                
Debt (Details) [Line Items]                                                
Amortized interest expense                     13,696 $ 368,091 13,696 $ 368,091   $ 500,103 $ 431,625              
Small Business Administration [Member]                                                
Debt (Details) [Line Items]                                                
Principal payments                     161,366   161,366     163,022                
Knight Loan [Member] | Maximum [Member]                                                
Debt (Details) [Line Items]                                                
Cumulative gross profits                               $ 7,000,000                
IPO [Member]                                                
Debt (Details) [Line Items]                                                
Gross proceeds                             $ 7,000,000                  
IPO [Member] | Knight Debt Conversion [Member]                                                
Debt (Details) [Line Items]                                                
Accumulated interest                             100                  
Chief Executive Officer [Member]                                                
Debt (Details) [Line Items]                                                
Promissory notes face amount               $ 338,889                                
Original issue discount rate               10.00%                                
Original issue discount               $ 33,888                                
Debt issuance costs               34,289                                
Net proceeds               $ 270,711                                
Notes bear interest               6.00%                                
Default interest rate               15.00%                                
Face amount, percentage               20.00%                                
Fully vested warrants exercise price percentage               90.00%                                
Forecast [Member] | IPO [Member]                                                
Debt (Details) [Line Items]                                                
Gross proceeds                             $ 7,000,000                  
Geoffrey S. Dow Revocable Trust [Member]                                                
Debt (Details) [Line Items]                                                
Short term advance, received                                           $ 200,000    
Short term advance, received                         23,000                      
Tyrone Miller [Member]                                                
Debt (Details) [Line Items]                                                
Short term advance, received                     $ 27,000   $ 27,000