XML 44 R34.htm IDEA: XBRL DOCUMENT v3.23.2
CONVERTIBLE PROMISSORY NOTES AND SHORT TERM LOANS (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Mar. 29, 2023
Jan. 23, 2023
Dec. 30, 2022
Dec. 21, 2021
Jun. 30, 2023
Dec. 31, 2022
Jun. 30, 2023
Jun. 30, 2022
Mar. 31, 2023
Mar. 31, 2022
Mar. 31, 2021
Nov. 30, 2022
Short-Term Debt [Line Items]                        
Issuance of debt                   $ 11,756,563 $ 11,375,690  
Deferred finance costs       $ 193,437                
Adjustment for amortization             $ 15,836          
Interest expense             $ 660,512 $ 388,388        
Face value       $ 12,400,000               $ 364,000
Warrant shares         57,536   57,536          
Proceeds from convertible debt             $ 855,538        
Gains losses on extinguishment of debt             6,448 (50,908)        
Accretion Expense             557,219 50,070        
Gross proceeds                 $ 1,476,121      
Maturity date       Dec. 21, 2026                
Revolving credit conversion to term loan, description         In assigning the selling accounts receivables to the revolving loan lender, the Company is receiving 85% of their value as an advance of its regular collection of those receivables, limited to $1.2 million in financing, and expects to receive the remaining balance as part of normal collection activities. The inventory financing provided by this facility was limited to the lower of $0.3 million, or a 40% maximum of inventory balances. The Revolving Facility was accounted for as a secured borrowing. As of June 30, 2023, the Company had drawn $721,214  in accounts receivable financing and $300,000 in inventory financing with aggregate principal outstanding of $1,021,214.              
Financing receivable revolving converted to term loan         $ 1,200,000   1,200,000          
Inventory financing facilities         300,000   300,000          
Increase decrease in accounts receivable         721,214   331,009 (179,758)        
Line of credit facility annual principal payment         1,021,214              
Interest expense other             45,217          
Loan processing fee             5,099          
Interest expense             159,270 $ 31,414        
Other Convertible Notes Payable [Member]                        
Short-Term Debt [Line Items]                        
Debt instrument interest rate stated percentage   10.00%                    
Convertible notes payable   $ 2,000,000                    
Convertible notes payable   270,270                    
Convertible notes payable   $ 221,621                    
Notes Payable, Other Payables [Member]                        
Short-Term Debt [Line Items]                        
Unamortized discount         131,150   131,150          
Adjustment for amortization             55,254          
Series A Preferred Stock [Member]                        
Short-Term Debt [Line Items]                        
Convertible notes payable remaining         200,000   200,000          
Series B Preferred Stock [Member]                        
Short-Term Debt [Line Items]                        
Convertible notes payable remaining         107,393   107,393          
Series C Preferred Stock [Member]                        
Short-Term Debt [Line Items]                        
Interest expense             46,523          
Interest payable         49,121   49,121          
Conversion Notice [Member]                        
Short-Term Debt [Line Items]                        
Debt conversion description                     The holder may exercise such conversion right by providing written notice to the Company of such exercise in a form reasonably acceptable to the Company (a “conversion notice”). Conversion price means (subject in all cases to proportionate adjustment for stock splits, stock dividends, and similar transactions), seventy-five percent (75%) multiplied by the average of the three (3) lowest closing prices during the previous ten (10) trading days prior to the receipt of the conversion notice.  
Series A Convertible Note Holders [Member]                        
Short-Term Debt [Line Items]                        
Warrant shares     306,604                  
Warrant [Member] | Placement Agent [Member]                        
Short-Term Debt [Line Items]                        
Placement agent fees description                     The Company was also obligated to issue warrants to the placement agent that have a 10-year term and cover 12% of funds raised for $8,925,550 (face value) of the notes (first series) and 2.5% of funds raised for the remaining $2,350,000 (face value) of notes (second series), with an exercise price that is 120% of the 20-day volume weighted average price of the Company’s common shares at the time final closing. On final closing, which occurred on January 8, 2021, the warrants’ exercise price was struck at $1.06 per share.  
Two Series A Notes [Member]                        
Short-Term Debt [Line Items]                        
Issuance of debt                     $ 11,275,500  
Debt instrument interest rate stated percentage                     12.00%  
Two Series A Notes [Member] | Warrant [Member]                        
Short-Term Debt [Line Items]                        
Placement agent fees description                     The Company was obligated to issue warrants that accompany the convertible notes and provide 50% warrant coverage. The warrants have a 3-year term from date of issuance and an exercise price that is 120% of the 20-day volume weighted average price of the Company’s common shares at the time final closing.  
Series A Notes One [Member]                        
Short-Term Debt [Line Items]                        
Description of conversion terms for debt instrument                     (i) the Outstanding Balance divided by (ii) 75% of the volume weighted average price of the Common Stock for the 5 trading days prior to the Conversion Date (the conversion price).  
Debt conversion description                     the notes would automatically convert into common stock (in each case, subject to the trading volume of the Company’s common stock being a minimum of $500,000 for each trading day in the 20 consecutive trading days immediately preceding the conversion date), upon the earlier to occur of (i) the Company’s common stock being listed on a national securities exchange, in which event the conversion price would be equal to 75% of the volume weighted average price of the common stock for the 20 trading days prior to the conversion date, or (ii) upon the closing of the Company’s next equity round of financing for gross proceeds of greater than $5,000,000, in which event the conversion price would be equal to 75% of the price per share of the common stock (or of the conversion price in the event of the sale of securities convertible into common stock) sold in such financing. The Company could, at its discretion redeem the notes for 115% of their face value plus accrued interest.  
Series A Notes One [Member] | Placement Agent [Member]                        
Short-Term Debt [Line Items]                        
Placement agent fees description                     The Company was obligated to pay the placement agent of the first series of Series A Notes a 12% cash fee for $8,925,500 (face value) of the notes and 2.5% cash fee and other sundry expenses for the remaining $2,350,000 (face value) of the notes.  
Series A Notes Two [Member]                        
Short-Term Debt [Line Items]                        
Description of conversion terms for debt instrument                     75% of the volume weighted average price of the common stock for the five trading days prior to the conversion date  
Debt conversion description                     the notes would automatically convert into common stock (in each case, subject to the trading volume of the Company’s common stock being a minimum of $500,000 for each trading day in the 20 consecutive trading days immediately preceding the conversion date), upon the earlier to occur of (i) the Company’s common stock being listed on a national securities exchange, in which event the conversion price would be equal to the lower of $4.00 per share or 75% of the volume weighted average price of the common stock for the 20 trading days prior to the conversion date, or (ii) upon the closing of the Company’s next equity round of financing for gross proceeds of greater than $5,000,000, in which event the conversion price would be equal to the lower of $4.00 per share or 75% of the price per share of the common stock (or of the conversion price in the event of the sale of securities convertible into common stock) sold in such financing. The Company could, at its discretion redeem the notes for 115% of their face value plus accrued interest.  
Conversion price                     $ 4.00  
Series A Notes [Member]                        
Short-Term Debt [Line Items]                        
Deferred finance costs                   2,301,854    
Unamortized discount         33,557   33,557     8,088,003    
Series A Note [Member]                        
Short-Term Debt [Line Items]                        
Principal amount     $ 500,000                  
Interest expense             24,577          
Interest payable         99,489   99,489          
New Convertible Note [Member]                        
Short-Term Debt [Line Items]                        
Debt instrument interest rate stated percentage     12.00%                  
Principal amount     $ 621,500                  
Debt instrument accrued interest     $ 121,500                  
Debt instrument interest rate during period     75.00%                  
Debt instrument maturity date     December 30, 2023.                  
Series B Notes [Member]                        
Short-Term Debt [Line Items]                        
Debt conversion description                     The Series B Notes will automatically convert into common stock upon a merger, consolidation, exchange of shares, recapitalization, reorganization, as a result of which the Company’s common stock shall be changed into another class or classes of stock of the Company or another entity, or in the case of the sale of all or substantially all of the assets of the Company other than a complete liquidation of the Company. Within the first 180 days after the issuance date, the Company may, at its discretion redeem the notes for 115% of their face value plus accrued interest. The Company is obligated to issue warrants that accompany the convertible notes and provide 50% warrant coverage.  
Deferred finance costs                   10,000    
Unamortized discount                   $ 1,312,500    
Proceeds from convertible debt                     $ 1,240,000  
Series B Notes [Member] | Accredited Investors [Member]                        
Short-Term Debt [Line Items]                        
Face value                     $ 1,312,500  
Series B Notes [Member] | Warrant [Member]                        
Short-Term Debt [Line Items]                        
Warrants and rights outstanding term                     3 years  
Series B Notes [Member] | Warrant One [Member]                        
Short-Term Debt [Line Items]                        
Exercise price                     $ 1.06  
Warrant shares                     100,000  
Series B Notes [Member] | Warrant Two [Member]                        
Short-Term Debt [Line Items]                        
Exercise price                     $ 1.5  
Warrant shares                     212,500  
Series B Note [Member]                        
Short-Term Debt [Line Items]                        
Interest expense             1,669          
Interest payable         86,532   86,532          
Face value         50,327   50,327          
Redemption of convertible notes             50,327          
Payment redeemed cash             60,392          
Gains losses on extinguishment of debt             6,448          
Derivative liabilities         $ 16,513   16,513          
Series C Notes [Member]                        
Short-Term Debt [Line Items]                        
Issuance of debt             $ 1,017,700          
Debt instrument interest rate stated percentage         15.00%   15.00%          
Description of conversion terms for debt instrument             (i) seventy-five percent (75%) of the VWAP for the five (5) Trading Days prior to the Conversion Date, or (ii) eighty percent (80%) of the gross sale price per share of Common Stock (or conversion or exercise price per share of Common Stock of any Common Stock Equivalents) sold in a Qualified Financing.          
Debt conversion description             the notes would convert into common stock at the applicable “Mandatory Conversion Price”, if either (i) on each of any twenty (20) consecutive Trading Days (the “Measurement Period”) (A) the closing price of the Common Stock on the applicable Trading Market is at least $3.00 per share and (B) the dollar value of average daily trades of the Common Stock on the applicable Trading Market is at least $400,000 per Trading Day; or (ii) upon the closing of a Qualified Financing, provided that the dollar value of average daily trades of the Common Stock on the applicable National Exchange on each of the ten (10) consecutive Trading Days following such closing is at least $400,000 per Trading Day. Mandatory Conversion Price means, in the case of a Mandatory Conversion under situation (i) above, seventy percent (70%) of the VWAP over the Measurement Period, or in the case of a Mandatory Conversion under situation (ii) above, eighty percent (80%) of the gross sale price per share of Common Stock (or conversion or exercise price per share of Common Stock of any Common Stock Equivalents) sold in a Qualified Financing.          
Deferred finance costs         $ 171,999   $ 171,999          
Unamortized discount         1,502,199   1,502,199          
Adjustment for amortization             85,683          
Proceeds from convertible debt             915,930          
[custom:DebtInstrumentDerivativeLiabilities-0]         837,294   837,294          
Accretion Expense             107,180          
Series C Notes [Member] | Accredited Investors [Member]                        
Short-Term Debt [Line Items]                        
Face value         1,607,700   $ 1,607,700   $ 590,000      
Series C Notes [Member] | Placement Agent [Member]                        
Short-Term Debt [Line Items]                        
Placement agent fees description             The Company was obligated to pay the placement agent of the first series of Series C Notes a 10% cash fee for the face value of the notes.          
Series C Notes [Member] | Warrant [Member]                        
Short-Term Debt [Line Items]                        
Placement agent fees description             The Company was obligated to issue warrants that accompany the convertible notes and provide 100% warrant coverage. The warrants have a 4-year term from date of issuance and an exercise price that is 200% of the 5-day volume weighted average price of the Company’s common shares at the time final closing.          
Series C Notes [Member] | Warrant [Member] | Placement Agent [Member]                        
Short-Term Debt [Line Items]                        
Placement agent fees description             The Company was also obligated to issue warrants to the placement agent that have a 10-year term and cover 8% of face value of the notes, with an exercise price that equals to the 5-day volume weighted average price of the Company’s common shares at the time final closing.          
Short-term Bridge Loan Agreement [Member] | Collateralized Merchant Finance Company [Member]                        
Short-Term Debt [Line Items]                        
Deferred finance costs           $ 9,999            
Unamortized discount         2,893   $ 2,893          
Principal amount         143,498 560,000 143,498          
Adjustment for amortization             3,250          
Gross proceeds           $ 400,000            
Debt instrument term           280 days            
Debt instrument periodic payment           $ 13,995            
Short-term Bridge Loan Agreement [Member] | Finance Company [Member]                        
Short-Term Debt [Line Items]                        
Deferred finance costs           32,000            
Gross proceeds           800,000            
Short-term Collateralized Bridge Loan Agreement [Member] | Finance Company [Member]                        
Short-Term Debt [Line Items]                        
Unamortized discount         11,200   11,200          
Principal amount         366,662 $ 1,120,000 366,662          
Adjustment for amortization             9,600          
Debt instrument term 280 days         280 days            
Debt instrument periodic payment           $ 29,556            
Short-term Collateralized Bridge Loan Agreement [Member] | Finance Company [Member] | Repay With In Thirty Days [Member]                        
Short-Term Debt [Line Items]                        
Repayments of debt           920,000            
Short-term Collateralized Bridge Loan Agreement [Member] | Finance Company [Member] | Repay With In Sixty Days [Member]                        
Short-Term Debt [Line Items]                        
Repayments of debt           944,000            
Short-term Collateralized Bridge Loan Agreement [Member] | Finance Company [Member] | Repay With In Ninety Days [Member]                        
Short-Term Debt [Line Items]                        
Repayments of debt           968,000            
Short-term Collateralized Bridge Loan Agreement [Member] | Finance Company [Member] | Repay With In One Twenty Days [Member]                        
Short-Term Debt [Line Items]                        
Repayments of debt           1,000,000            
Short-term Collateralized Bridge Loan Agreement [Member] | Finance Company [Member] | Repay With In One Fifty Days [Member]                        
Short-Term Debt [Line Items]                        
Repayments of debt           1,088,000            
Short-term Collateralized Bridge Loan Agreement [Member] | Finance Company [Member] | First Four Weeks [Member]                        
Short-Term Debt [Line Items]                        
Debt instrument periodic payment           13,999            
Promissory Note Agreement [Member] | Individual Investor [Member]                        
Short-Term Debt [Line Items]                        
Principal amount         600,000 $ 600,000 600,000          
Debt instrument interest rate during period           25.00%            
Interest expense             37,500          
Interest payable         12,209   12,209          
Maturity date           Dec. 15, 2023            
Early payment penalty provision percentage           3.00%            
New Promissory Note [Member]                        
Short-Term Debt [Line Items]                        
Unamortized discount                    
Principal amount         270,000   270,000          
Adjustment for amortization             7,304          
Face value     $ 270,000                  
Maturity date     Dec. 31, 2023                  
Debt Instrument, Fair Value Disclosure     $ 248,479                  
[custom:AdjustmentCarryingValueAndPrincipalAmount-0]     $ 21,521                  
Collateralized Bridge Loan Agreement [Member] | Finance Company [Member]                        
Short-Term Debt [Line Items]                        
Deferred finance costs $ 12,000                      
Unamortized discount         8,400   8,400          
Principal amount 420,000       246,773   246,773          
Adjustment for amortization             3,600          
Gross proceeds 300,000                      
Collateralized Bridge Loan Agreement [Member] | Finance Company [Member] | Repay With Thirty Days [Member]                        
Short-Term Debt [Line Items]                        
Repayments of debt 345,000                      
Collateralized Bridge Loan Agreement [Member] | Finance Company [Member] | Repay With Sixty Days [Member]                        
Short-Term Debt [Line Items]                        
Repayments of debt 354,000                      
Collateralized Bridge Loan Agreement [Member] | Finance Company [Member] | Repay With Ninety Days [Member]                        
Short-Term Debt [Line Items]                        
Repayments of debt 363,000                      
Collateralized Bridge Loan Agreement [Member] | Finance Company [Member] | Repay With One Twenty Days [Member]                        
Short-Term Debt [Line Items]                        
Repayments of debt 375,000                      
Collateralized Bridge Loan Agreement [Member] | Finance Company [Member] | First Four Weeks [Member]                        
Short-Term Debt [Line Items]                        
Debt instrument periodic payment 5,250                      
Collateralized Bridge Loan Agreement [Member] | Finance Company [Member] | Remaining Thirty Six Weeks [Member]                        
Short-Term Debt [Line Items]                        
Debt instrument periodic payment $ 11,083                      
Short-Term Debt [Member]                        
Short-Term Debt [Line Items]                        
Face value         104,710   104,710          
Short term borrowings         $ 3,784   $ 3,784