XML 35 R28.htm IDEA: XBRL DOCUMENT v3.24.0.1
Promissory Note and Warrant (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2023
Dec. 31, 2022
Debt Disclosure [Abstract]    
Schedule of Principal Payments Due

As of September 30, 2023, scheduled principal payments due under the Second Amended Note are as follows:

 

 Schedule of Principal Payments Due

Year ending December 31,     
2023 (rest of year)   $525,000 
2024    3,570,000 
Total   $4,095,000 
 
Schedule of Amortization of the Discount  

As of December 31, 2022, scheduled principal payments due under the Note and amortization of the discount are as follows:

 

Year Ending December 31,  Principal Payments   Discount Amortization   Balance, Net of Discount 
2023  $962,921   $675,540   $287,381 
2024   2,537,079    675,540    1,861,539 
   $3,500,000   $1,351,080   $2,148,920