XML 81 R64.htm IDEA: XBRL DOCUMENT v3.25.1
CONVERTIBLE NOTES PAYABLE (Details Narrative)
3 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2024
USD ($)
$ / shares
May 31, 2024
shares
May 03, 2024
USD ($)
$ / shares
Aug. 21, 2023
USD ($)
$ / shares
Jul. 31, 2023
USD ($)
$ / shares
shares
Sep. 30, 2024
USD ($)
Sep. 30, 2024
USD ($)
Dec. 31, 2024
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
$ / shares
Dec. 02, 2024
USD ($)
Mar. 18, 2024
$ / shares
Jul. 03, 2023
USD ($)
Dec. 31, 2022
$ / shares
Short-Term Debt [Line Items]                          
Principal amount $ 7,218,350             $ 7,218,350   $ 11,699,916      
Purchase price                   $ 3,000,000      
Proceeds from issuance of debt               $ 13,118,750        
Interest rate                   10.00%      
Periodic payment $ 2,983,309                        
Common stock par value | $ / shares $ 0.001             $ 0.001 $ 0.001        
Exercise price of warrants | $ / shares $ 30.6             $ 30.6          
Debt discount for warrants issued as commission for senior secured debt placement                 $ 753,567        
Loss on debt extinguishment               $ (16,351,827) 0        
Cash payments on convertible notes               $ 1,497,083        
Convertible notes payable                        
Shares issued | shares               11,807,064          
Shares value                 2,841,181        
Convertible notes payable $ 0             $ 0 12,098,241        
Convertible notes payable current 0             0 8,065,494        
Convertible notes payable non-current 0             0 4,032,747        
Convertible Notes Payable [Member]                          
Short-Term Debt [Line Items]                          
Additional paid in capital               12,388,229          
Unamortized debt discount, current 0             0 5,901,759        
Convertible notes payable current 0             0 0        
Senior Notes [Member]                          
Short-Term Debt [Line Items]                          
Conversion price | $ / shares     $ 7.50                    
Loss on debt extinguishment     $ 16,333,271                    
Convertible Notes Payable [Member]                          
Short-Term Debt [Line Items]                          
Unamortized debt discount, current 0             0 3,934,506        
Convertible notes payable current                 8,065,494        
Unamortized debt discount, non current $ 0             $ 0 1,967,253        
Convertible notes payable non-current                 $ 4,032,747        
Minimum [Member]                          
Short-Term Debt [Line Items]                          
Exercise price of warrants | $ / shares                     $ 37.50    
Measurement Input, Expected Dividend Rate [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate       0 0           0    
Measurement Input, Expected Dividend Rate [Member] | Convertible Notes Payable [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate 0             0          
Measurement Input, Price Volatility [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate       148.60             93    
Measurement Input, Price Volatility [Member] | Convertible Notes Payable [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate 130.66             130.66          
Measurement Input, Price Volatility [Member] | Minimum [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate         148.60                
Measurement Input, Price Volatility [Member] | Maximum [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate         149.08                
Measurement Input, Risk Free Interest Rate [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate       4.70 4.18           5.06    
Measurement Input, Risk Free Interest Rate [Member] | Convertible Notes Payable [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate 5.12             5.12          
Measurement Input, Risk Free Interest Rate [Member] | Maximum [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate         4.70                
Measurement Input, Expected Term [Member]                          
Short-Term Debt [Line Items]                          
Warrants expected term       2 years 11 months 12 days 5 years 3 days           1 year 4 months 13 days    
Measurement Input, Expected Term [Member] | Convertible Notes Payable [Member]                          
Short-Term Debt [Line Items]                          
Warrants expected term 1 year 2 months 26 days             1 year 2 months 26 days          
Warrant [Member]                          
Short-Term Debt [Line Items]                          
Exercise price of warrants | $ / shares $ 2.94             $ 2.94 $ 133.50   $ 37.50   $ 841.50
Additional paid in capital               $ 52,574,896 $ 1,638,952        
Shares issued | shares   18,270,405           11,807,064          
Warrant [Member] | Minimum [Member]                          
Short-Term Debt [Line Items]                          
Exercise price of warrants | $ / shares 30             $ 30          
Warrant [Member] | Maximum [Member]                          
Short-Term Debt [Line Items]                          
Exercise price of warrants | $ / shares $ 45             $ 45          
Warrant [Member] | Measurement Input, Expected Dividend Rate [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate 0             0 0        
Warrant [Member] | Measurement Input, Price Volatility [Member] | Minimum [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate 108.49             108.49 148.60        
Warrant [Member] | Measurement Input, Price Volatility [Member] | Maximum [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate 162.12             162.12 149.08        
Warrant [Member] | Measurement Input, Risk Free Interest Rate [Member] | Minimum [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate 4.36             4.36 4.18        
Warrant [Member] | Measurement Input, Risk Free Interest Rate [Member] | Maximum [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate 4.64             4.64 1.15        
Warrant [Member] | Measurement Input, Expected Term [Member]                          
Short-Term Debt [Line Items]                          
Warrants expected term 5 years             5 years          
Warrant [Member] | Measurement Input, Expected Term [Member] | Minimum [Member]                          
Short-Term Debt [Line Items]                          
Warrants expected term                 3 years 4 months 2 days        
Warrant [Member] | Measurement Input, Expected Term [Member] | Maximum [Member]                          
Short-Term Debt [Line Items]                          
Warrants expected term                 5 years 3 days        
Purchase Agreement [Member]                          
Short-Term Debt [Line Items]                          
Principal amount         $ 18,000,000                
Proceeds from issuance of debt         15,000,000                
Proceeds from issuance of debt         13,188,750                
Proceeds from debt         1,031,250                
Convertible notes payable         $ 500,000                
Debt instrument, interest rate, effective percentage         16.67%                
Interest rate         18.00%                
Maturtiy date         Jul. 31, 2025                
Periodic payment         $ 1,000,000                
Common stock par value | $ / shares         $ 0.001                
Conversion price | $ / shares         $ 225.0                
Conversion premium         125.00%                
Debt conversion, description         In occurrence of an event of default, until such event of default has been cured, the Holder may, at the Holder’s option, convert all, or any part of, the Conversion Amount (into shares of Common Stock at a conversion rate equal to the quotient of (x) the Redemption Premium of the Conversion Amount, divided by (y) the greater of (A) 90% of the lowest VWAP of the Common Stock for the three (3) Trading Days immediately preceding the delivery or deemed delivery of the applicable Conversion Notice, and (B) the lesser of (1) 80% of the VWAP of the Common Stock as of the Trading Day immediately preceding the delivery or deemed delivery of the applicable Conversion Notice, and (2) 80% of the price computed as the quotient of (x) the sum of the VWAPs of the Common Stock for each of the three (3) Trading Days with the lowest VWAP of the Common Stock during the fifteen (15) consecutive Trading Day period ending and including the Trading Day immediately preceding the delivery or deemed delivery of the applicable Conversion Notice, divided by (y) three (3) and (II) the floor price of $29.40.                
Redemption premium         10.00%                
Redemption price, percentage         125.00%                
Class of stock warrant shares | shares         4,420,460                
Exercise price of warrants | $ / shares         $ 0.01                
Additional warrants | shares         866,441                
Exercise price | $ / shares         $ 1.50                
Purchase Agreement [Member] | Warrant [Member]                          
Short-Term Debt [Line Items]                          
Debt discount for warrants issued as commission for senior secured debt placement         $ 753,567                
Waiver Agreement [Member]                          
Short-Term Debt [Line Items]                          
Amortization of debt discount               $ 5,901,759 $ 2,219,221        
Cash payments on convertible notes               1,497,083          
Convertible notes payable               $ 16,502,905          
Shares issued | shares               2,478,459          
Shares value               $ 30,716,938          
Realized a loss from the conversion premium               $ 14,213,480          
Bridge Finance [Member]                          
Short-Term Debt [Line Items]                          
Principal amount                       $ 1,031,250  
Purchase price                       $ 825,000  
Senior Secured Debt [Member] | Measurement Input, Expected Dividend Rate [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate 0             0 0        
Senior Secured Debt [Member] | Measurement Input, Price Volatility [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate                 149.08        
Senior Secured Debt [Member] | Measurement Input, Price Volatility [Member] | Minimum [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate 122.93             122.93          
Senior Secured Debt [Member] | Measurement Input, Price Volatility [Member] | Maximum [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate 162.12             162.12          
Senior Secured Debt [Member] | Measurement Input, Risk Free Interest Rate [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate                 4.18        
Senior Secured Debt [Member] | Measurement Input, Risk Free Interest Rate [Member] | Minimum [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate 4.21             4.21          
Senior Secured Debt [Member] | Measurement Input, Risk Free Interest Rate [Member] | Maximum [Member]                          
Short-Term Debt [Line Items]                          
Warrants risk-free interest rate 4.66             4.66          
Senior Secured Debt [Member] | Measurement Input, Expected Term [Member]                          
Short-Term Debt [Line Items]                          
Warrants expected term 5 years             5 years 5 years 3 days        
Senior Secured Debt [Member] | Warrant [Member]                          
Short-Term Debt [Line Items]                          
Debt discount for warrants issued in senior secured debt placement               $ 3,279,570          
Senior Notes [Member]                          
Short-Term Debt [Line Items]                          
Amortization of debt discount                 $ 2,219,221        
Additional paid in capital       $ 5,022,200   $ 0 $ 23,953,940            
Senior Notes [Member] | Minimum [Member]                          
Short-Term Debt [Line Items]                          
Conversion price | $ / shares       $ 225.00             153.0    
Senior Notes [Member] | Maximum [Member]                          
Short-Term Debt [Line Items]                          
Conversion price | $ / shares       $ 153.00             $ 29.40    
Senior Notes [Member] | Purchase Agreement [Member]                          
Short-Term Debt [Line Items]                          
Amortization of debt discount         $ 3,850,000