XML 34 R24.htm IDEA: XBRL DOCUMENT v3.24.3
Convertible Notes Payable (Tables)
9 Months Ended
Sep. 30, 2024
Debt Disclosure [Abstract]  
Schedule of Convertible Notes Payable

 

    Non-Related Party     Related Party        
    Face Amount     Face Amount     Total  
Balance as of January 1, 2024   $  -     $ 200,000     $ 200,000  
Repayment     -       (100,000 )     (100,000 )
Balance as of September 30, 2024   $ -     $ 100,000     $ 100,000  

 

2022 Financing

 

    Non-Related Party     Related Party        
    Face Amount     Face Amount     Total  
Balance as of January 1, 2024   $ 800,000     $ 1,675,000     $ 2,475,000  
Issued     353,000       1,500,000       1,853,000  
Conversion     (700,000)       (1,525,000 )     (2,225,000 )
Balance as of September 30, 2024   $ 453,000     $ 1,650,000     $ 2,103,000  
    Non-Related Party     Related Party        
    Face Amount     Face Amount     Total  
Balance as of January 1, 2024   $ -     $ -     $ -  
Issued     -       450,000       450,000  
Balance as of September 30, 2024   $ -     $ 450,000     $ 450,000