XML 137 R48.htm IDEA: XBRL DOCUMENT v3.25.1
Intangible Assets - Variable Interest Entities (VIE's) (Details 1) - USD ($)
Mar. 31, 2025
Feb. 15, 2024
Conversion Price   $ 0.15
Jedda Holdings LLC 1 [Member]    
Purchase price $ 250,000  
Conversion Price $ 0.60  
Number of Underlying Common Shares 416,667  
Jedda Holdings LLC 2 [Member]    
Purchase price $ 4,750,000  
Number of Preferred Shares 475  
Conversion Price $ 0.60  
Number of Underlying Common Shares 7,916,667  
Jedda Holdings LLC 3 [Member]    
Purchase price $ 1,000,000  
Number of Preferred Shares 100  
Conversion Price $ 0.75  
Number of Underlying Common Shares 1,333,333  
Estimated Revenues if Sales Target Achieved $ 50,000,000  
Jedda Holdings LLC 4 [Member]    
Purchase price $ 2,000,000  
Number of Preferred Shares 200  
Conversion Price $ 1.00  
Number of Underlying Common Shares 2,000,000  
Estimated Revenues if Sales Target Achieved $ 100,000,000  
Jedda Holdings LLC 5 [Member]    
Purchase price $ 3,000,000  
Number of Preferred Shares 300  
Conversion Price $ 1.25  
Number of Underlying Common Shares 2,400,000  
Estimated Revenues if Sales Target Achieved $ 150,000,000  
Jedda Holdings LLC 6 [Member]    
Purchase price $ 4,000,000  
Number of Preferred Shares 400  
Conversion Price $ 1.50  
Number of Underlying Common Shares 2,666,667  
Estimated Revenues if Sales Target Achieved $ 250,000,000  
Jedda Holdings LLC 7 [Member]    
Purchase price $ 6,000,000  
Number of Preferred Shares 600  
Conversion Price $ 2.00  
Number of Underlying Common Shares 3,000,000  
Estimated Revenues if Sales Target Achieved $ 500,000,000  
Jedda Holdings LLC [Member]    
Purchase price $ 21,000,000  
Number of Preferred Shares 2,075  
Number of Underlying Common Shares 19,733,334  
Estimated Revenues if Sales Target Achieved $ 500,000,000