XML 86 R74.htm IDEA: XBRL DOCUMENT v3.25.1
SCHEDULE OF CONVERTIBLE NOTES PAYABLES (Details) (Parenthetical) - USD ($)
1 Months Ended 2 Months Ended 3 Months Ended 12 Months Ended
Oct. 31, 2024
Aug. 12, 2024
Jul. 29, 2024
May 31, 2024
May 30, 2024
Mar. 07, 2024
Dec. 28, 2023
Dec. 22, 2023
Jun. 13, 2023
Jul. 24, 2023
Dec. 26, 2024
Aug. 07, 2023
Dec. 31, 2024
Dec. 31, 2023
Feb. 28, 2024
Short-Term Debt [Line Items]                              
Debt instrument face amount                         $ 175,000    
Senior secured promissory notes percentage 7.50%                            
Debt instrument, maturity date Dec. 31, 2024                            
Total gross proceeds                         50,000 $ 675,000  
Notes payable                         3,798,515 434,542  
Amortization of debt                         1,828,662 $ 385,002  
Guarantee Fee Agreements [Member]                              
Short-Term Debt [Line Items]                              
Debt issuance costs       $ 3,010,000                      
Common Stock [Member]                              
Short-Term Debt [Line Items]                              
Exchange for procceds                     $ 1,813,000        
Standard Waste Promissory Note (2) [Member]                              
Short-Term Debt [Line Items]                              
Debt instrument face amount                         149,352    
Senior secured promissory notes percentage         13.75%                    
Debt instrument, maturity date       May 15, 2027 Jul. 15, 2024                    
Notes payable       $ 2,359,898                      
Interest rate for first year       13.75%                      
Interest rate for second year       14.75%                      
Interest rate for third year       15.75%                      
Loan outstanding                         2,359,898    
Debt issuance costs                         1,158,562    
Amortization of debt                         $ 225,276    
Conversion of shares                         2,987,050    
Periodic payment                         $ 6,460    
Standard Waste Promissory Note (2) [Member] | Guarantee Fee Agreements [Member]                              
Short-Term Debt [Line Items]                              
Debt issuance costs                         933,286    
Standard Waste Promissory Note (1) [Member]                              
Short-Term Debt [Line Items]                              
Debt instrument face amount                         150,000    
Notes payable         $ 500,000                    
Debt issuance costs                         245,469    
Amortization of debt                         $ 245,469    
Conversion of shares                         3,000,000    
Periodic payment                         $ 5,000    
Standard Waste Promissory Note (1) [Member] | Common Stock [Member]                              
Short-Term Debt [Line Items]                              
Conversion of shares                         2,987,050    
20% Promissory Note [Member] | 2023 Bridge Notes [Member]                              
Short-Term Debt [Line Items]                              
Debt instrument face amount     $ 264,000                 $ 3,146,000      
Debt instrument, annual interest rate, effective percentage                       10.00%      
Debt instrument, maturity start date                       May 19, 2024      
Debt Instrument, Maturity Date Range, End                       Aug. 07, 2024      
Senior secured promissory notes percentage                       20.00%      
Debt instrument, accrue interest rate                       24.00%      
Debt instrument, outstanding principal balance                       120.00%      
Debt instrument, maturity date     Dec. 31, 2024                   Mar. 31, 2025    
20% Promissory Note [Member] | 2024 Bridge Notes [Member]                              
Short-Term Debt [Line Items]                              
Debt instrument face amount           $ 187,500                  
Debt instrument, annual interest rate, effective percentage           11.00%                  
Debt instrument, maturity start date           Aug. 31, 2025                  
Senior secured promissory notes percentage           25.00%                 25.00%
20% Promissory Note [Member] | 2024 Non Interest Bearing Bridge Notes [Member]                              
Short-Term Debt [Line Items]                              
Debt instrument face amount   $ 525,000                          
20% Promissory Note [Member] | 2024 Non Interest Bearing Bridge Notes [Member] | Common Stock [Member]                              
Short-Term Debt [Line Items]                              
Common stock, warrant   10,000,000                          
Exchange for procceds   $ 500,000                          
Debt discount   413,190                          
Original issue discount   $ 25,000                          
20% Promissory Note [Member] | 2024 Convertible Notes [Member]                              
Short-Term Debt [Line Items]                              
Debt instrument face amount                     $ 2,030,560        
Debt instrument, annual interest rate, effective percentage                     15.00%        
Debt instrument, maturity start date                     Nov. 15, 2025        
Debt Instrument, Maturity Date Range, End                     Dec. 26, 2026        
Senior secured promissory notes percentage                     12.00%        
Debt instrument conversion price                     $ 0.065        
20% Promissory Note [Member] | 2024 Convertible Notes [Member] | Common Stock [Member]                              
Short-Term Debt [Line Items]                              
Common stock, warrant                     31,239,385        
Exchange for procceds                     $ 1,813,000        
Debt discount                     $ 1,377,978        
20% Promissory Note [Member] | Miller – Bridge Notes [Member] | Chief Executive Officer [Member]                              
Short-Term Debt [Line Items]                              
Debt instrument face amount                   $ 240,000          
Debt instrument, annual interest rate, effective percentage                   10.00%          
Debt instrument, maturity start date                   Jun. 13, 2024          
Debt Instrument, Maturity Date Range, End                   Jul. 24, 2024          
Senior secured promissory notes percentage                   20.00%          
Debt instrument, accrue interest rate                   24.00%          
Debt instrument, outstanding principal balance                   120.00%          
20% Promissory Note [Member] | Titan Five Bridge Note [Member]                              
Short-Term Debt [Line Items]                              
Debt instrument face amount                 $ 120,000            
Debt instrument, annual interest rate, effective percentage                 10.00%            
Debt instrument, maturity start date                 Jun. 13, 2024            
Senior secured promissory notes percentage                 20.00%            
Debt instrument, accrue interest rate                 24.00%            
Debt instrument, outstanding principal balance                 120.00%            
20% Promissory Note [Member] | Celli – Bridge Notes [Member]                              
Short-Term Debt [Line Items]                              
Debt instrument face amount             $ 150,000               $ 62,500
Debt instrument, annual interest rate, effective percentage             10.00%               11.00%
Senior secured promissory notes percentage             20.00%               25.00%
Debt instrument, accrue interest rate             24.00%                
Debt instrument, outstanding principal balance             120.00%                
Debt instrument, maturity date             Mar. 31, 2025                
Total gross proceeds             $ 5,000,000                
20% Promissory Note [Member] | FC Advisory – Bridge note [Member]                              
Short-Term Debt [Line Items]                              
Debt instrument face amount               $ 60,000              
Debt instrument, annual interest rate, effective percentage               10.00%              
Senior secured promissory notes percentage               20.00%              
Debt instrument, maturity date               Dec. 22, 2024              
20% Promissory Note [Member] | Standard Waste Promissory Note (1) [Member]                              
Short-Term Debt [Line Items]                              
Debt instrument face amount                         $ 149,352    
Periodic payment                         $ 6,460