XML 71 R57.htm IDEA: XBRL DOCUMENT v3.23.1
ACCOUNTS PAYABLE AND ACCRUED EXPENSES (Tables)
12 Months Ended
Dec. 31, 2022
Payables and Accruals [Abstract]  
Schedule of other current liabilities
          
   December 31, 
   2022   2021 
Accounts payable  $21,347,000   $6,902,000 
Accrued payroll and payroll taxes   9,939,000    5,027,000 
Accrued lender profit participation rights   6,000,000    - 
Interest payable   3,207,000    187,000 
Accrued legal   3,168,000    2,637,000 
Advances from related parties   352,000    - 
Financial instrument liabilities   651,000    4,249,000 
Other accrued expenses   17,980,000    3,753,000 
 Total liabilities  $62,644,000   $22,755,000 
Schedule of financial instrument
     
   December 31,
2021
 
Stock price  $2.50 
Exercise price  $2.50 
Contractually defined remaining term   5.0 
Contractually defined volatility   135%
Dividend yield   0%
Risk-free interest rate   1.3%
Schedule of fair value of the financial instruments
          
   December 31, 
   2022   2021 
Beginning balance  $4,249,000   $4,192,000 
Recognition of financial instruments   -    4,239,000 
Change in fair value   17,000    542,000 
Extinguishment   (4,266,000)   (4,724,000)
Ending balance  $-   $4,249,000