XML 46 R35.htm IDEA: XBRL DOCUMENT v3.24.2.u1
CONVERTIBLE PROMISSORY NOTES AND SHORT TERM LOANS (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended 15 Months Ended
Jun. 17, 2024
Feb. 02, 2024
Jan. 09, 2024
Dec. 08, 2023
Oct. 25, 2023
Oct. 23, 2023
Aug. 11, 2023
Jul. 18, 2023
Jul. 13, 2023
Mar. 29, 2023
Jan. 23, 2023
Dec. 30, 2022
Dec. 21, 2021
Feb. 29, 2024
Jun. 30, 2023
Dec. 31, 2022
Jun. 30, 2024
Jun. 30, 2023
Mar. 31, 2024
Mar. 31, 2023
Mar. 31, 2022
Mar. 31, 2021
Jun. 30, 2024
Jan. 31, 2024
Sep. 25, 2023
Short-Term Debt [Line Items]                                                  
Debt conversion description                                       The redemption price was determined in accordance to the Series B note agreement, where the Company has an option to redeem the note at 115% of its principal value instead of converting the note upon receipt of a conversion notice. The difference between the redemption cash payment and the book value of the note redeemed, including the derivative liability associated to the note          
Deferred finance costs                         $ 193,437                        
Debt converted amount                                     $ 2,962,386 $ 2,355,318          
Debt face amount                         $ 12,400,000                        
Adjustment for amortization                                 $ 15,836              
Warrants issued                         57,536                        
Gains losses on extinguishment of debt                                 (127,611) 6,448              
Derivative liabilities                                 516,107   991,866       $ 516,107    
Instrument amount                                 2,208,599                
Derivative liability                                 1,323,374   1,435,668       1,323,374    
Gross proceeds                                 (837,606) 479,656 853,030 1,476,121          
Maturity date                         Dec. 21, 2026                        
[custom:FinanceCharges]                                     50,000            
Interest Payable, Current                                 972,008   795,656       972,008    
Line of credit facility, 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.                    
Financing receivables                             $ 1,200,000     1,200,000              
Inventory                             300,000   300,000 125,000          
Accounts receivable, net                                 1,398,111   1,286,792            
Principal outstanding                                 1,411,792           1,411,792    
Interest expense                                 105,233 45,217              
Short Term Loan Agreement [Member]                                                  
Short-Term Debt [Line Items]                                                  
Interest rate                                               12.00%  
Debt instrument carrying amount                                 140,000   140,000       140,000    
Interest payable                                 6,996         6,996    
Debt face amount                                               $ 140,000  
Interest expense related to short term loan                                 6,996                
Promissory Note Agreement [Member]                                                  
Short-Term Debt [Line Items]                                                  
Debt instrument carrying amount                                 660,504   660,504       660,504    
Revolving Credit Facility [Member]                                                  
Short-Term Debt [Line Items]                                                  
Interest payable                               23,979         23,979    
Eighteen Month Anniversary [Member]                                                  
Short-Term Debt [Line Items]                                                  
Interest rate         12.00%                                       12.00%
Debt converted amount         $ 250,000                                        
Debt face amount                                                 $ 1,000,000
Twenty Four Month Anniversary [Member]                                                  
Short-Term Debt [Line Items]                                                  
Interest rate 0.00%   8.00%                                            
Debt converted amount $ 300,000   $ 114,303                                            
Other Convertible Notes Payable [Member]                                                  
Short-Term Debt [Line Items]                                                  
Interest rate                     10.00%                            
Convertible notes payable                     $ 2,000,000                            
Convertible notes payable                     45,045                            
Convertible notes payable                     $ 221,621                            
Notes Payable, Other Payables [Member]                                                  
Short-Term Debt [Line Items]                                                  
Adjustment for amortization                                 55,254              
Series A Preferred Stock [Member]                                                  
Short-Term Debt [Line Items]                                                  
Debt face amount                                 $ 6,104,444           6,104,444    
Converted instrument shares issued                                 8,952,170                
Convertible notes payable                                 $ 821,500           821,500    
Convertible notes payable remaining                                 $ 821,500   821,500       821,500    
Series B Preferred Stock [Member]                                                  
Short-Term Debt [Line Items]                                                  
Debt conversion description                                 Holders may elect to convert shares of Series B Preferred Stock to common stock at an alternate conversion price equal to 80% (or 70% if the Company’s common stock is suspended from trading on or delisted from a principal trading market or if the Company has effected a reverse split of the common stock) of the lowest daily volume weighed average price of the common stock during the Alternate Conversion Measuring Period (as defined in the Certificate of Designations). In the event the Company receives a conversion notice that elects an alternate conversion price, the Company may, at its option, elect to satisfy its obligation under such conversion with payment in cash in an amount equal to 110% of the conversion amount.                
Convertible notes payable                                 $ 157,720           157,720    
Convertible notes payable remaining                                 $ 5,343   22,010       $ 5,343    
Series A Convertible Note Holders [Member]                                                  
Short-Term Debt [Line Items]                                                  
Warrants issued                       51,101                          
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 $6.36 per share      
Preferred Stock [Member]                                                  
Short-Term Debt [Line Items]                                                  
Interest rate                                 15.00%           15.00%    
Interest payable                                 $ 8,532   4,103       $ 8,532    
Interest expense                                                
Two Series A Notes [Member]                                                  
Short-Term Debt [Line Items]                                                  
Issuance of debt                                           $ 11,275,500      
Interest rate                                           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]                                                  
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 $24.00 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 $24.00 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                                           $ 24.00      
Volume weighted average price of common stock, percent                                           75.00%      
Series A Notes [Member]                                                  
Short-Term Debt [Line Items]                                                  
Deferred finance costs                                         $ 2,301,854        
Unamortized issuance cost discount                                         8,088,003        
Debt converted amount                                         10,575,500        
Debt face amount                                         700,000        
Series A Notes [Member] | Additional Collateralized Bridge Loan Agreement [Member]                                                  
Short-Term Debt [Line Items]                                                  
Deferred finance costs               $ 28,000                                  
Series A Note [Member]                                                  
Short-Term Debt [Line Items]                                                  
Debt instrument carrying amount                       $ 500,000                          
Interest payable                                 198,339   173,762       198,339    
Interest expense                                 20,567 24,577              
New Convertible Note [Member]                                                  
Short-Term Debt [Line Items]                                                  
Interest rate                       12.00%                          
Debt instrument carrying amount                       $ 621,500                          
Interest payable                       $ 121,500                          
Debt instrument interest rate during period                       75.00%                          
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 issuance cost discount                                         1,312,500        
Debt converted amount                                       $ 555,600 472,500        
Debt face amount                             50,327     50,327     $ 840,000        
Convertible note issuances                                           $ 1,240,000      
Converted instrument shares issued                                       126,833 34,586        
Debt instrument periodic payment                                       $ 126,680          
Cash payment                                       145,682          
Convertible notes payable                                       $ 24,408          
Derivative liabilities                             $ 16,513   6,559 16,513 45,681       6,559    
Series B Notes [Member] | Accredited Investors [Member]                                                  
Short-Term Debt [Line Items]                                                  
Debt face amount                                           $ 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                                           $ 6.36      
Warrants issued                                           100,000      
Series B Notes [Member] | Warrant Two [Member]                                                  
Short-Term Debt [Line Items]                                                  
Exercise Price                                           $ 9.0      
Warrants issued                                           35,417      
Series B Note [Member]                                                  
Short-Term Debt [Line Items]                                                  
Interest payable                                 88,821   88,602       $ 88,821    
Interest expense                                 219 1,669              
Redemption of convertible notes                                 16,667 50,327 135,710            
Payment redeemed cash                                 20,000 60,392 162,851            
Gains losses on extinguishment of debt                                 3,226 6,448 18,540            
Series C Notes [Member]                                                  
Short-Term Debt [Line Items]                                                  
Issuance of debt                                 $ 1,812,700                
Interest rate                                 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 $18.00 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                
Unamortized issuance cost discount                                 $ 365,183   1,232,274       $ 365,183    
Debt converted amount                                 1,387,700                
Adjustment for amortization                                 867,091 85,683              
Convertible note issuances                                 $ 1,100,430                
Converted instrument shares issued                                 1,344,709                
Warrants derivative           $ 1,278,786                                      
Payments of Debt Issuance Costs                                     207,361            
Debt instrument derivative liabilities                                     1,005,829            
Conversion of Stock, Amount Converted                                 $ 287,802                
Instrument amount                                 2,208,599                
Debt settled value                                 2,077,762           2,077,762    
Debt instrument accrued interest                                 214,446                
Derivative liability                                 475,616           475,616    
Debt instrument accrued interest                                 $ 130,837                
Series C Notes [Member] | Note Holders [Member]                                                  
Short-Term Debt [Line Items]                                                  
Exercise Price           $ 4.18                                      
Series C Notes [Member] | Placement Agents Warrants [Member]                                                  
Short-Term Debt [Line Items]                                                  
Exercise Price           $ 2.09                                      
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 of 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                
Series C Note [Member]                                                  
Short-Term Debt [Line Items]                                                  
Interest payable                                 $ 71,940   253,643       71,940    
Interest expense                                 36,754 46,523              
Short-term Bridge Loan Agreement [Member] | Collateralized Merchant Finance Company [Member]                                                  
Short-Term Debt [Line Items]                                                  
Deferred finance costs                 $ 24,000             $ 9,999                  
Debt instrument carrying amount                 540,000             560,000                  
Adjustment for amortization                                 3,250              
Debt instrument periodic payment                 38,705             13,995 0                
Gross proceeds                 $ 400,000             $ 400,000                  
Debt instrument term                 98 days             280 days                  
Accretion expense                                 49,971              
Short-term Bridge Loan Agreement [Member] | Additional Collateralized Bridge Loan Agreement [Member]                                                  
Short-Term Debt [Line Items]                                                  
Gross proceeds               $ 700,000                                  
Debt instrument term               280 days   280 days                              
Short-term Bridge Loan Agreement [Member] | Collateralized Merchant Finance Company One [Member]                                                  
Short-Term Debt [Line Items]                                                  
Deferred finance costs   $ 35,000                                              
Unamortized issuance cost discount                                 13,683   26,879       13,683    
Debt instrument carrying amount   1,008,000                                              
Debt face amount                                 337,487   581,105       337,487    
Adjustment for amortization                                 13,196                
Debt instrument periodic payment   29,235                                              
Gross proceeds   $ 700,000                                              
Debt instrument term   245 days                                              
Accretion expense                                 136,437                
Repayments of loan                                 321,585                
Short-term Collateralized Bridge Loan Agreement [Member] | Finance Company [Member]                                                  
Short-Term Debt [Line Items]                                                  
Deferred finance costs                               $ 32,000                  
Debt instrument carrying amount                               1,120,000                  
Adjustment for amortization                                   9,600              
Debt instrument periodic payment                               29,556                  
Gross proceeds                               $ 800,000                  
Debt instrument term                               280 days                  
Accretion expense                                   106,977              
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]                                                  
Debt instrument carrying amount                               $ 600,000 600,000   600,000       600,000    
Interest payable                                 12,620   12,723       12,620    
Debt instrument interest rate during period                               25.00%                  
Interest expense                                 37,397 37,500              
Maturity date                               Dec. 15, 2023                  
Early payment penalty provision percentage                               3.00%                  
Promissory Note Agreement [Member] | Individual Investor One [Member]                                                  
Short-Term Debt [Line Items]                                                  
Interest payable                                 26,917   7,101       26,917    
Debt instrument interest rate during period                           12.00%                      
Interest expense                                 19,774                
Gross proceeds                           $ 660,504                      
New Promissory Note [Member]                                                  
Short-Term Debt [Line Items]                                                  
Unamortized issuance cost discount                                              
Debt instrument carrying amount                                     270,000            
Debt face amount                       $ 270,000                          
Adjustment for amortization                                   7,304              
Maturity date                       Dec. 31, 2023                          
Debt Instrument, Fair Value Disclosure                       $ 248,479                          
[custom:AdjustmentCarryingValueAndPrincipalAmount-0]                       $ 21,521                          
Interest Payable, Current                                 50,000   50,000       50,000    
Collateralized Bridge Loan Agreement [Member] | Finance Company [Member]                                                  
Short-Term Debt [Line Items]                                                  
Deferred finance costs                   $ 12,000                              
Debt instrument carrying amount                   420,000                              
Gross proceeds                   300,000                              
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                              
Additional Collateralized Bridge Loan Agreement [Member] | Finance Company [Member]                                                  
Short-Term Debt [Line Items]                                                  
Debt instrument carrying amount               $ 980,000                                  
Adjustment for amortization                                 2,800 3,600              
Debt instrument periodic payment               24,500                                  
Accretion expense                                 4,152 56,440              
Loss on debt amendment               $ 59,161                                  
Repayments of loan                                 147,000 $ 109,667              
Two Short Term Promissory Notes [Member]                                                  
Short-Term Debt [Line Items]                                                  
Interest payable                                 75,000   75,000       75,000    
Debt face amount             $ 250,000                   302,500   427,500       302,500    
Repayments of loan                                 125,000                
Administrative fees             75,000                                    
Two Short Term Promissory Notes [Member] | One Investor [Member]                                                  
Short-Term Debt [Line Items]                                                  
Gross proceeds             500,000                                    
Short Term Promissory Notes One [Member]                                                  
Short-Term Debt [Line Items]                                                  
Debt face amount             250,000                                    
Administrative fees             $ 25,000                                    
Short Term Promissory Notes Two [Member]                                                  
Short-Term Debt [Line Items]                                                  
Debt face amount                                     250,000            
Administrative fees                                     50,000            
Short Term Bridge Loan Agreement One [Member] | Collateralized Merchant Finance Company [Member]                                                  
Short-Term Debt [Line Items]                                                  
Deferred finance costs       $ 15,750                                          
Unamortized issuance cost discount                                 5,369   10,023       5,369    
Debt instrument carrying amount       844,200                                          
Debt face amount                                 258,216   $ 443,185       $ 258,216    
Adjustment for amortization                                 4,653                
Debt instrument periodic payment       19,195                                          
Gross proceeds       $ 630,000                                          
Debt instrument term       308 days                                          
Accretion expense                                 64,566                
Repayments of loan                                 $ 230,340