XML 183 R33.htm IDEA: XBRL DOCUMENT v3.25.4
NOTES PAYABLE (Details Narrative) - USD ($)
9 Months Ended 12 Months Ended
Apr. 24, 2025
Feb. 19, 2021
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2020
Jun. 30, 2025
Dec. 31, 2022
Dec. 31, 2021
Debt Instrument [Line Items]                    
Paycheck protection plan interest     $ 103,618              
Paycheck protection plan loan payable         $ 471,300 $ 1,283,624        
Other non-convertible notes     5,670,350   4,846,655 2,909,119        
Notes value     25,658,086   24,272,066 19,217,018        
Amortization of incentive shares     1,803              
Interest expense from amortization     $ 260,246 1,429,386        
PPP loan forgiven         812,324          
Long-Term Line of Credit, Noncurrent         2,239,019 1,960,276        
Loans Payable         471,300          
Amortization of Debt Issuance Costs         76,927        
Class of Warrant or Right, Number of Securities Called by Warrants or Rights               850,000    
Chief Executive Officer [Member]                    
Debt Instrument [Line Items]                    
Loans Payable         1,626,983 1,350,623        
Prior Chief Executive Officer [Member]                    
Debt Instrument [Line Items]                    
Loans Payable         151,858 157,298        
Unrelated Parties [Member]                    
Debt Instrument [Line Items]                    
Loans Payable         460,178 246,220        
Paycheck Protection Plan Loan [Member]                    
Debt Instrument [Line Items]                    
Proceeds from loans $ 471,300 $ 103,618         $ 1,386,580      
Original issuance discounts         0 2,135,500        
Debt discount         214,812 0        
Eighteen Non Convertible Notes Payable [Member]                    
Debt Instrument [Line Items]                    
Debt instrument face amount                   $ 2,076,158
Eighteen Non Convertible Notes Payable [Member] | Twenty Percentage Cash Payment Notes [Member]                    
Debt Instrument [Line Items]                    
Debt instrument face amount                 $ 2,076,158 $ 2,076,158
Interest fee                 20.00% 20.00%
Non Convertible Notes Payable [Member]                    
Debt Instrument [Line Items]                    
Cumulative principal         1,283,521 156,000        
Notes payable         2,607,636 792,637        
Non Convertible Notes Payable [Member] | Twenty Percentage Cash Payment Notes [Member]                    
Debt Instrument [Line Items]                    
Cumulative principal         1,283,521 156,000        
Notes payable         2,607,636     $ 2,995,137    
Other Non Convertible Notes [Member]                    
Debt Instrument [Line Items]                    
Other non-convertible notes     2,293,963   2,239,019          
Original issuance discounts     583,736 0            
Debt discount     8,507   214,812          
Other Non Convertible Notes [Member] | Chief Executive Officer [Member]                    
Debt Instrument [Line Items]                    
Notes value     2,142,105   1,626,983          
Other Non Convertible Notes [Member] | Chief Financial Officer [Member]                    
Debt Instrument [Line Items]                    
Notes value     $ 151,858   151,858          
Other Non Convertible Notes [Member] | Multiple Unrelated Parties [Member]                    
Debt Instrument [Line Items]                    
Notes value         $ 460,178          
Other Non Convertible Notes [Member] | Maximum [Member]                    
Debt Instrument [Line Items]                    
Fixed interest rates     18.00%   18.00%          
10% OID Senior Secured Convertible Notes [Member]                    
Debt Instrument [Line Items]                    
Original issuance discounts     $ 0   $ 0          
Debt instrument description     The 10% Notes have full ratchet and anti-dilution provisions, a principal adjustment provision upon default, providing for a principal increase to 110% at maturity if unpaid, 120% at Nine months if unpaid and 130% at 12 months if unpaid. The 10% Notes were due March 31, 2022 and to date, all default provisions have been waived. The amounts due under the 10% Secured Convertible Notes are secured by assets of the Company pursuant to a security agreement.   The Company entered into Security Purchase Agreements with lenders for the sale of 10% original issue discount senior secured promissory notes (“10% Notes”) and warrants to purchase shares of the Company’s common stock equal to 50% of the face value. The 10% Notes accrue interest at 10% per annum payable quarterly, are convertible into shares of the Company’s common stock at the option of the holder at any time. The conversion price in effect on the conversion date  shall be equal to: the lesser of 75% of the price per share of Common Stock paid by other investors for a majority of the Common Stock issued in the qualified financing (as defined under the 10% Notes) or seventy five cents ($0.75), subject to adjustment therein.          
Warrants exercisable description     Warrants to purchase shares of the Company’s common stock have a five-year term, are exercisable upon the completion of a “Qualified Financing” at a cash exercise price equal to the lower of 93.75% of the per share price of Company’s common stock sold to third-party investors in that Qualified Financing, or $0.75 per share, subject to adjustment. The value of the warrants was recorded as debt discounts that are being amortized to interest expense over the life of the notes.   Warrants to purchase shares of the Company’s common stock have a five-year term, are exercisable upon the completion of a “Qualified Financing” at a cash exercise price equal to the lower of 93.75% of the per share price of Company’s common stock sold to third-party investors in that Qualified Financing, or $0.75 per share, subject to adjustment. The value of the warrants was recorded as debt discounts that are being amortized to interest expense over the life of the notes.          
Notes balance     $ 5,973,000   $ 5,973,000 5,973,000        
Discounts from warrants     0   0 0        
Discounts from deferred finance costs     $ 0   0          
Original issuance discounts         0 0        
Discounts from deferred finance costs         0 0        
Interest expense from amortization         0 0        
Interest expense from the amortization of debt discounts from warrants         0 0        
Accrued interest         2,536,309 828,527        
Amortization of Debt Issuance Costs         0 0        
Interest Payable         $ 1,048,304 660,764        
10% OID Senior Secured Convertible Notes [Member] | Security Purchase Agreements [Member]                    
Debt Instrument [Line Items]                    
Debt instrument description     The Company entered into Security Purchase Agreements with lenders for the sale of 10% original issue discount senior secured promissory notes (“10% Notes”) and warrants to purchase shares of the Company’s common stock equal to 50% of the face value. The 10% Notes accrue interest at 10% per annum payable quarterly, are convertible into shares of the Company’s common stock at the option of the holder at any time. The conversion price in effect on the conversion date shall be equal to: the lesser of 75% of the price per share of Common Stock paid by other investors for a majority of the Common Stock issued in the qualified financing (as defined under the 10% Notes) or seventy five cents ($0.75), subject to adjustment therein.              
35 % OID Super Priority Senior Secured Convertible Notes [Member]                    
Debt Instrument [Line Items]                    
Debt instrument face amount           538,462        
Cumulative principal           0        
Debt instrument description     The Company entered into Security Purchase Agreements with lenders for the sale of 35% original issue discount senior secured promissory notes (“35% Notes”), warrants to purchase shares of the Company’s common and shares of the Company’s common stock as incentives. The 35% Notes have a 35% original issuance discount being amortized to interest expense through maturity, are non-interest bearing, are due at the earlier of six months from the date of issue or upon the occurrence of a liquidity event and are prepayable by the Company at any time at a premium of 120% of the outstanding balance. Upon the occurrence of default, the holder shall have the right, at the holder’s option, to convert the 35% Note in whole or in part, including any outstanding principal amount, interest and any fees and any and all other outstanding amounts owing thereon, in each case, at the lower of 1) 75% of average of the two lowest closing prices of the Company’s common stock during the fifteen (15) consecutive trading days ending on the trading day immediately prior to the applicable conversion; or 2) a 25% discount to lowest share price sold by the Company based on any subsequent financings with other investors.   The Company entered into Security Purchase Agreements with lenders for the sale of 35% original issue discount senior secured promissory notes (“35% Notes”), warrants to purchase shares of the Company’s common and shares of the Company’s common stock as incentives. The 35% Notes have a 35% original issuance discount being amortized to interest expense through maturity, are non-interest bearing, are due at the earlier of six months from the date of issue or upon the occurrence of a liquidity event and are prepayable by the Company at any time at a premium of 120% of the outstanding balance. Upon the occurrence of default, the holder shall have the right, at the holder’s option, to convert the 35% Note in whole or in part, including any outstanding principal amount, interest and any fees and any and all other outstanding amounts owing thereon, in each case, at the lower of 1) 75% of average of the two lowest closing prices of the Company’s common stock during the fifteen (15) consecutive trading days ending on the trading day immediately prior to the applicable conversion; or 2) a 25% discount to lowest share price sold by the Company based on any subsequent financings with other investors.          
Warrants exercisable description     Warrants to purchase shares of the Company’s common stock warrants have a five-year term, are exercisable upon the completion of a Qualified Financing at a cash exercise price equal to 93.75% of the per share price of the Company’s common stock sold to third-party investors in a Qualified Financing.   Warrants to purchase shares of the Company’s common stock warrants have a five-year term, are exercisable upon the completion of a Qualified Financing at a cash exercise price equal to 93.75% of the per share price of the Company’s common stock sold to third-party investors in a Qualified Financing.          
Notes balance     $ 5,600,462   $ 5,600,462 5,600,462        
Discounts from warrants     0   0 0        
Discounts from deferred finance costs           70,000        
Original issuance discounts     0   0 0        
Discounts from deferred finance costs     0   0 0        
Discounts from incentive shares     0   0 0        
Interest expense from amortization     0 0 0 224,025        
Interest expense from the amortization of debt discounts from warrants     0 0 0 1,672        
Amortization of incentive shares     0 $ 0 0 48,774        
Amortization of Debt Issuance Costs         0 0        
Debt Instrument, Unamortized Discount (Premium), Net           188,462        
Cash           $ 280,000        
35 % OID Super Priority Senior Secured Convertible Notes [Member] | Common Stock [Member]                    
Debt Instrument [Line Items]                    
Class of Warrant or Right, Outstanding           269,231        
Stock Issued During Period, Shares, New Issues           100,000        
20% OID Unsecured Convertible Notes Payable [Member]                    
Debt Instrument [Line Items]                    
Debt instrument face amount     2,427,500   2,427,500          
Debt discount     $ 0              
Debt instrument description     The Company entered into Security Purchase Agreements with lenders for the sale of 20% original issue discount promissory notes (“20% Notes”), warrants to purchase shares of the Company’s common stock with a five-year term, exercisable at any time at the option of the holder at a cash exercise price equal to 85% of the per share price of Company’s common stock sold to third-party investors in a qualified financing and incentive shares of the Company’s common stock. The 20% Notes accrue interest at 10% per annum, principal and interest are due at the earlier of six months from the date of issue or upon the occurrence of a liquidity event.              
Warrants exercisable description     The holder shall have the right to convert the principal amount of the 20% Note and any accrued interest into Common Stock (i) on a qualified financing at a price equal to 85% of the qualified offering price; or (i) otherwise at a conversion price equal to: a 10% discount to the VWAP for the five days preceding the date of conversion subject to a maximum price of $1.00, subject to adjustment therein. The 20% OID Notes are not convertible into shares of Series C Preferred Stock of the Company.              
Interest expense from amortization     $ 8,250              
Amortization of incentive shares     0              
Interest expense from amortization     0              
Accrued interest     $ 1,727              
Twenty Percent OID Convertible Notes Payable [Member]                    
Debt Instrument [Line Items]                    
Debt instrument face amount         2,427,500          
Notes payable         2,427,500 $ 468,250        
Amortization of incentive shares         0 1,803        
Interest Payable         211,274 1,727        
Debt Instrument, Unamortized Discount (Premium), Net         434,375          
Cash         $ 1,993,125          
Twenty Percent OID Convertible Notes Payable [Member] | Common Stock [Member]                    
Debt Instrument [Line Items]                    
Stock Issued During Period, Shares, New Issues         5,134,375          
Class of Warrant or Right, Number of Securities Called by Warrants or Rights         1,967,875          
20% OID Senior Secured Convertible Notes Payable [Member]                    
Debt Instrument [Line Items]                    
Interest expense from amortization         $ 0 8,250        
Accrued interest         209,502 1,727        
Convertible Notes Payable [Member]                    
Debt Instrument [Line Items]                    
Original issuance discounts         3,002,702          
Convertible debt fees         527,051          
Convertible Debt         85,000 281,712        
Outstanding balance of debt discount         $ 0 $ 85,000