v3.23.2
Convertible Notes Payable (Tables)
12 Months Ended
Dec. 31, 2022
Debt Disclosure [Abstract]  
Schedule of Changes in Fair Value of Level 3 Derivative Liabilities

The following table sets forth a summary of the changes in the fair value of Level 3 derivative liabilities that are measured at fair value on a recurring basis:

 

Beginning balance as of January 1, 2021  $788,700 
Change in fair value of derivative liabilities   (228,100)
Ending balance as of December 31, 2021  $560,600 
Change in fair value of derivative liabilities   607,001 
Reclassify to equity upon conversion of the Notes   (1,167,601)
Ending balance on December 12, 2022  $- 
Schedule of Derivative Liabilities Fair Value Assumption

 

   December 31, 2021 
Fair value of common stock on date of issuance  $3.25 
Risk free interest rate   0.06% - 0.19%
Expected term (years)   0.00 - 0.50  
Expected volatility   75%
Expected dividends   0.00%