XML 100 R88.htm IDEA: XBRL DOCUMENT v3.25.1
MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY (Details Narrative) - USD ($)
2 Months Ended 12 Months Ended
Jul. 02, 2024
Jun. 25, 2024
May 30, 2024
Apr. 12, 2024
Jan. 05, 2024
Dec. 28, 2023
Jul. 20, 2023
Jul. 17, 2023
Feb. 01, 2023
Dec. 26, 2024
Dec. 31, 2024
Dec. 31, 2023
Oct. 31, 2024
Aug. 12, 2024
Jul. 31, 2024
Mar. 29, 2024
Jan. 10, 2024
Dec. 31, 2022
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Preferred stock, shares authorized                     25,000,000 25,000,000         25,000,000  
Common stock, shares authorized                     400,000,000 400,000,000         400,000,000  
Authorized capital total                                 425,000,000  
Fair value deemed                     $ 0.0001 $ 0.0001         $ 0.0001  
Preferred stock, par value                                 $ 0.0001  
Member's equity                                   $ 2,526,104
Settlement of promissory notes                     $ 170,000            
Redemption price percentage                     130.00%              
Redemption shares outstanding                     75,000              
Cumulative dividends rate                     10.00%              
Accrued dividends rate                     105.00%              
Beneficial conversion feature, description                     No Investor will be able to convert the Series B Preferred into an amount that would result in the Investor (or its affiliates) beneficially owning more than 4.99% of the outstanding shares of the Company with an investor option to go to 9.99%.              
Warrants exercise price         $ 0.55                          
Expected term                     2 years 6 months              
Dividend rate                     0.00%              
Effective interest rate                     4.38%              
Proceeds from series B offering                     $ 4,222,000              
Principal amount                     $ 175,000              
Common stock, shares issued                     28,211,953 15,134,545            
Common stock, shares outstanding                     28,211,953 15,134,545            
Number of shares restricted                     13,077,408 0            
Warrants purchase, shares         2,750,001                          
Payment for warrant issuance         $ 650,000                          
Deemed dividend         $ 862,289           $ 862,289 $ 1,075,000            
Unreimbursed advances               $ 100,000                    
Maximum [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Cumulative dividends rate                     15.00%              
Exchange Subscription Agreements [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Warrants expires term 5 years                                  
Warrants exercise price $ 0.06                                  
Redemption value $ 655,889                                  
Principal amount $ 500,000                                  
Exchange issuance, shares 50,453                                  
Warrants isssued 50,453                                  
Warrants purchase, shares 50,453                                  
Note Exchange Agreements [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Number of shares issued               38,800,764                    
Convertible notes payable               $ 1,944,000                    
Accrued interest               $ 75,263                    
Promissory Note [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Principal amount                         $ 250,000          
WTI Global Inc [Member] | Promissory Note [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Settlement of promissory notes                 $ 170,000                  
Debt instrument, annual interest rate, effective percentage                 2.254%                  
Michaelson Capital [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Debt instrument, annual interest rate, effective percentage                             16.00%      
Principal amount                     $ 1,657,090              
Cavalary [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Warrants expires term 5 years                                  
Cavalry Fund ILP [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Warrants exercise price           $ 0.55                        
Warrants purchase, shares           2,500,000                        
Payment for warrant issuance           $ 300,000                        
Payment for issuance fees           33,000                        
Consideration received and deemed dividend           $ 1,075,000                        
Series A Convertible Preferred Stock [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Preferred stock, shares authorized                                 630,900  
Preferred stock, par value                     $ 0.0001 $ 0.0001            
Convertible into shares of common stock                     100              
Preferred stock, liquidation preference                     $ 1,000              
Preferred stock, shares outstanding                     1,397,900 630,900            
Preferred stock, shares issued                     1,397,900 630,900            
Series B Convertible Preferred Stock [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Convertible into shares of common stock                     100              
Redemption shares outstanding                     75,000              
Conversion price                     $ 0.05              
Conversion percentage                     125.00%              
Debt instrument conversion feature, description                     If the Common Stock price equals or exceeds $1.00 for 20 consecutive Trading Days, with a daily trading volume over $1,000,000, and Equity Conditions are met, the Company can mandate conversion.              
Voting rights description                     The number of votes a holder can cast is equal to the number of whole shares of common stock into which their Series B Convertible Preferred Stock can be converted as of the record date for determining stockholders entitled to vote, subject to the 4.99% ownership limitation. These holders vote together with common stockholders as a single class and on an as-converted basis. The Series B Preferred Stock contains roll-over rights.              
Series B Convertible Preferred Stock [Member] | Board Of Directors [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Preferred stock, shares authorized                               1,360,000    
Preferred stock, par value                               $ 10.00    
Series B Convertible Preferred Stock [Member] | Note Payables Exchange [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Number of shares issued 50,453                                  
Series B Preferred Stock [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Number of shares issued     42,220,000                              
Preferred stock, shares outstanding                     578,245 0            
Preferred stock, shares issued                     578,245 0            
Shares, Issued     422,200                              
NUmber of shares issued, value     $ 4,222,000                              
Expected term     1 year 2 months 1 day                              
Dividend rate     10.00%                              
Effective interest rate     8.12%                              
Preferred stock value                     $ 4,168,752              
Proceeds from warrants                     $ 1,568,895              
Series B Preferred Stock [Member] | Series B Preferred Exchange Agreements [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Number of shares issued               220,135                    
Series B Preferred Stock [Member] | REI Exchange Agreement [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Number of shares issued             1,250,000                      
Series A Rights [Member] | Series B Preferred Exchange Agreements [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Number of shares issued               22,013,500                    
Series A Rights [Member] | REI Exchange Agreement [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Number of shares issued             108,729,363                      
Common Stock [Member] | REI Exchange Agreement [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Number of shares issued             14,118,233                      
Series B Rights [Member] | REI Exchange Agreement [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Number of shares issued             30,388,873                      
Series B Preferred Stock Offering [Member] | Securities Purchase Agreement [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Warrants expires term                               5 years    
Warrants exercise price                               $ 0.06    
Series A Right Share [Member] | Series B Preferred Exchange Agreements [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Fair value deemed               $ 2.90                    
Series A Right Share [Member] | REI Exchange Agreement [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Fair value deemed             $ 1.80                      
Series A Right Share [Member] | Note Exchange Agreements [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Fair value deemed               $ 2.90                    
Series A Preferred Stock [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Number of shares issued               7,000,000                    
Series A Preferred Stock [Member] | Rights Exchanges [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Recognized income loss on equity                       $ 116,591,322            
Series B Right Share [Member] | REI Exchange Agreement [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Fair value deemed             $ 1.80                      
Series A Rights Outstanding [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Shares outstanding                     176,443,627              
Series B Rights Outstanding [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Shares outstanding                     17,411,432              
Preferred Stock [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Preferred stock, shares authorized                     25,000,000 10,000,000            
Preferred Stock [Member] | Series A Convertible Preferred Stock [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Preferred stock, shares authorized                     1,567,900              
Preferred Stock [Member] | Series B Convertible Preferred Stock [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Preferred stock, shares authorized                     1,360,000              
Preferred Stock [Member] | Series B Convertible Preferred Stock [Member] | Exchange Subscription Agreements [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Preferred stock value                     $ 25,157              
Preferred Stock [Member] | Series B Preferred Stock [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Redemption value       $ 65,000                            
Shares outstanding [1]                              
Preferred Stock [Member] | Series B Preferred Stock [Member] | Investors [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Number of shares issued   100,592                                
Preferred stock value                     $ 52,088              
Redemption value   $ 1,307,696                                
Preferred Stock [Member] | Series B Preferred Stock [Member] | Michaelson Capital [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Number of shares issued       5,000                            
Preferred stock value                     $ 3,602              
Preferred Stock [Member] | Series A Preferred Stock [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Shares outstanding [2]                     1,397,900 630,900          
Common Stock [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Common stock, shares authorized                       300,000,000            
Number of shares issued 100                                  
Exchange for procceds                   $ 1,813,000                
Shares outstanding                     28,211,953 15,134,545          
Common Stock [Member] | REI Exchange Agreement [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Number of shares issued             14,118,233                      
Common Stock [Member] | Series B Preferred Stock [Member] | Series B Preferred Exchange Agreements [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Number of shares issued               5,000,000                    
Warrant [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Number of shares issued     8,444,000                              
Warrants expires term     7 years                              
Proceeds from warrants                     $ 2,653,105              
Warrants isssued     42,220,000                              
Warrant [Member] | Purchase Agreement Warrants [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Number of shares issued     8,440,000                              
Warrants expires term     7 years                              
Warrant [Member] | Cavalry Fund ILP [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Warrants expires term                   5 years       5 years        
Warrants exercise price                   $ 0.06       $ 0.06        
Warrants isssued                   31,239,385       10,000,000        
Warrants and rights outstanding                           $ 500,000        
Warrant [Member] | Series B Preferred Stock [Member]                                    
Accumulated Other Comprehensive Income (Loss) [Line Items]                                    
Warrants expires term     5 years                              
Warrants exercise price     $ 0.06                              
Shares, Issued     422,200                              
NUmber of shares issued, value     $ 4,222,000                              
[1] On January 10, 2024, the Company redomiciled and its pre-existing Series A class of Preferred Stock and Series B class of Preferred stock were eliminated (Note 1 – Organization and Nature of Operations). The Statement of Changes in Stockholders’ Equity (Deficiency) for the year ended December 31, 2023 has been retrospectively restated to reflect these changes.
[2] On January 10, 2024, the Company redomiciled and exchanged all outstanding shares of its pre-existing Series C Preferred Stock for shares of a new class of Series A Preferred Stock (Note 1 – Organization and Nature of Operations). The Statement of Changes in Stockholders’ Equity (Deficiency) for the year ended December 31, 2023 has been retrospectively restated to reflect this change.