XML 105 R75.htm IDEA: XBRL DOCUMENT v3.25.1
SECURED CREDIT FACILIITES (Details Narrative) - USD ($)
1 Months Ended 9 Months Ended 12 Months Ended
Mar. 07, 2025
Nov. 24, 2024
Nov. 14, 2024
Oct. 15, 2024
May 15, 2024
Sep. 29, 2023
Oct. 13, 2022
Apr. 01, 2022
Apr. 19, 2021
Mar. 31, 2025
Sep. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Jan. 27, 2025
May 16, 2024
Oct. 07, 2022
Gains losses on extinguishment of debt                       $ 591,000      
Credit facility, expiration date                   Apr. 14, 2025            
Warrant exercise price                       $ 23.12        
Warrant exercisable period     5 years                 5 years        
Debt discount                       $ 651,000      
Common stock, par value                       $ 0.0001 $ 0.0001      
Private offering closing price     $ 1,600,000                          
Stock issuance cost percentage                       5.00%        
Number of shares issued                       13,115        
Common Stock [Member]                                
Warrant to purchase of shares     36,360                 224,216        
Warrant exercise price     $ 5.00                 $ 6.50        
Number of shares issued       40,000                 34,350      
Two Lenders [Member]                                
Principal interest, description                   The terms of the recent extension are as follows: (i) if the Notes are paid off on or before April 29, 2025, then there will be no additional principal payment required; and (ii) if the principal of the applicable Notes are not paid off on or before April 29, 2025 but are paid on or before May 13, 2025, then an additional payment in an amount equal to 5% of the outstanding principal of the applicable Notes will be due.            
Roth Capital, LLC [Member]                                
Proceeds from private offering                       $ 3,100,000        
Subsequent Event [Member]                                
Debt principal amount                   $ 300,000            
Principal interest rate, increase                   10.00%            
Common stock, par value $ 5.10                         $ 0.0001    
Number of shares issued 1,686,360                              
Subsequent Event [Member] | Two Lenders [Member]                                
Principal interest rate, increase                   2.50%            
Principal interest                   $ 300,000            
Series F Preferred Stock [Member]                                
Stock value                       $ 7,000      
Stock value                       $ 0.0001 $ 0.0001      
Purchase Agreement [Member]                                
Affiliate invested     $ 400,000                          
Purchase Agreement [Member] | Series F Preferred Stock [Member]                                
Stock value     $ 400,000                          
Investment amount percentage     50.00%                          
Purchase Agreement [Member] | Series F Preferred Stock [Member] | Two Investors [Member]                                
Stock value     $ 100,000                          
Stock value     $ 0.50                          
Note Purchase Agreement [Member]                                
Debt principal amount                               $ 4,500,000
Secured debt percentage                               9.25%
Note Purchase Agreement [Member] | Subscribers [Member]                                
Secured debt percentage             6.00%                  
Note Purchase Agreement [Member] | Each of the Subscribers [Member]                                
Number of shares issued             481                  
Debt Satisfaction Agreement [Member]                                
Gains losses on extinguishment of debt                         $ 1,300,000      
Loon amount paid by share issuance           $ 6,500,000                    
Debt Satisfaction Agreement [Member] | Subscribers [Member]                                
Ownership interest           50.00%                    
Debt Satisfaction Agreement [Member] | Subscribers and Other Creditors [Member]                                
Secured debt percentage           9.00%                    
Principal and interest           $ 3,300,000                    
Senior Secured Notes [Member]                                
Debt principal amount     $ 1,900,000                          
Proceeds from private offering   $ 1,600,000                            
Debt issuance costs                       $ 700,000        
Issuance interest terms     20% original issue discount and do not bear interest unless and until one or more of the customary events of default set forth therein occurs, whereupon each Note will bear interest at a rate of 18% per annum. If the Note remains outstanding as of May 14, 2025, the Note also requires a special one-time interest payment of 30% which will increase the principal of each Note accordingly. Upon the occurrence of an event of default, each Investor also has the right to require the Company to pay all or any portion of the Note at a 25% premium. Further, the Company is required to prepay the Notes in connection with certain sales of securities or assets at each Investor’s election in an amount equal to 35% of the gross proceeds from such sales. The Company also has the right to prepay all, but not less than all, of the outstanding amounts under the Notes, at its election.                          
Senior Secured Notes [Member] | Purchase Agreement [Member]                                
Debt issuance costs                       400,000        
Gains losses on extinguishment of debt                       $ 44,833        
Senior Secured Notes [Member] | Pre Funded Warrants [Member]                                
Warrant to purchase of shares     36,360                          
2024 Secured Notes [Member] | Bigger, District 2 and LDI [Member]                                
Description of debt instrument payment         The 2024 Secured Notes may be satisfied by payment of 110% of principal on or before November 29, 2024, by payment of 130% of principal on or before March 30, 2025 or by payment of 140% of principal on March 31, 2025.                      
2024 Secured Notes [Member] | Loan Agreement [Member] | Bigger, District 2 and LDI [Member]                                
Debt principal amount         $ 1,100,000                      
Proceeds from debt         $ 1,100,000                      
Warrant exercise price         $ 50.00                   $ 50.00  
Warrant exercisable period         5 years                   5 years  
2024 Secured Notes [Member] | Loan Agreement [Member] | LD Investments LLC [Member]                                
Warrant to purchase of shares         59,802                   59,802  
Purchase amount of secured notes         $ 500,000                      
2024 Secured Notes [Member] | Loan Agreement [Member] | Bigger Capital Fund LP [Member]                                
Warrant to purchase of shares         29,901                      
Debt discount         $ 300,000                      
Purchase amount of secured notes         $ 300,000                      
Secured Convertible Promissory Notes [Member]                                
Secured debt percentage               6.00%       6.00%        
Debt instrument, conversion price               $ 260.00     $ 440.00          
Maturity date                     Oct. 18, 2022          
Loon amount paid by share issuance               $ 3,500,000                
Secured Convertible Promissory Notes [Member] | Common Stock [Member]                                
Debt instrument, conversion price               $ 240.00                
Secured Convertible Promissory Notes [Member] | Purchase Agreement [Member] | Accredited Investors [Member]                                
Debt principal amount                 $ 3,300,000              
Secured debt percentage                 6.00%              
Common stock, par value                 $ 0.0001              
Secured Convertible Promissory Notes [Member] | Purchase Agreement [Member] | Accredited Investors [Member] | IPO [Member]                                
Private offering closing price                 $ 3,300,000              
Secured Convertible Promissory Notes [Member] | Purchase Agreement [Member] | Accredited Investors [Member] | Warrant [Member]                                
Warrant exercise price                 $ 520.00              
Secured Convertible Promissory Notes [Member] | Purchase Agreement [Member] | Accredited Investors [Member] | Common Stock [Member]                                
Debt instrument, conversion price                 $ 440.00              
Outstanding notes payable percentage                 60.00%