XML 71 R47.htm IDEA: XBRL DOCUMENT v3.25.0.1
Derivative Liabilities (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended
Nov. 30, 2024
Nov. 30, 2024
Sep. 30, 2024
Aug. 31, 2024
Dec. 31, 2024
Sep. 30, 2024
Dec. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Jun. 30, 2024
Share-Based Payment Arrangement, Noncash Expense               $ 9,502,030 $ 7,691,511  
Loss on private placement           (567,161)  
Fair value of liability     $ 200,000     $ 200,000        
Gain on warrant liability           700,000   705,184 $ (229,473)  
Accounts payable and accrued liabilities         $ 7,167,414     $ 7,167,414   $ 9,296,633
Fair value of the bifurcated conversion feature     700,000              
Fair value of convertible notes     $ 900,000     900,000        
Common Stock, Shares Authorized         250,000,000     250,000,000   250,000,000
Gain on change in fair value of the derivative liabilities   $ 800,000                
Long-Term Debt $ 2,100,000 $ 2,100,000                
Maximum [Member]                    
Common Stock, Shares Authorized 250,000,000 250,000,000                
Minimum [Member]                    
Common Stock, Shares Authorized 80,000,000 80,000,000                
Private Placement Subscription Agreement [Member]                    
Proceeds from Issuance of Private Placement       $ 1,900,000            
Stock and Warrants Issued During Period, Value, Preferred Stock and Warrants       1,400,000            
Share-Based Payment Arrangement, Noncash Expense       700,000            
Loss on private placement       100,000   100,000        
Fair value of liability       100,000            
Fair value of warrants       1,700,000   $ 1,700,000        
Loss in private placement       600,000            
Gain on warrant liability $ 100,000                  
Accounts payable and accrued liabilities         $ 900,000     $ 900,000    
Private Placement Subscription Agreement [Member] | Warrant [Member]                    
Gain on warrant liability 300,000                  
Private Placement Subscription Agreement [Member] | Warrant [Member] | Maximum [Member]                    
Warrant liability 1,200,000 $ 1,200,000                
Private Placement Subscription Agreement [Member] | Warrant [Member] | Minimum [Member]                    
Warrant liability $ 900,000 $ 900,000                
Private Placement Subscription Agreement [Member] | Related Party [Member]                    
Proceeds from Issuance of Private Placement       $ 600,000