XML 47 R36.htm IDEA: XBRL DOCUMENT v3.24.3
CONVERTIBLE PROMISSORY NOTES AND SHORT TERM LOANS (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Jun. 17, 2024
Feb. 02, 2024
Jan. 09, 2024
Dec. 08, 2023
Oct. 25, 2023
Oct. 23, 2023
Sep. 19, 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
Sep. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Mar. 31, 2024
Mar. 31, 2023
Mar. 31, 2022
Mar. 31, 2021
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                                     $ 16,455 $ 32,291              
Warrants issued                           57,536                              
Gains losses on extinguishment of debt                                   (4,690)   6,684 (132,301) 13,132              
Derivative liabilities                                   460,059 $ 991,866   460,059   $ 460,059 991,866          
fair value of common shares                                       119,285 119,285              
Derivative liability                                   (193,757)   (18,783) (500,619) 82,669              
Subscriber for a principal amount                                         1,732,532 1,900,000              
Gross proceeds                                         (1,125,116) 773,737   853,030 1,476,121        
Maturity date                           Dec. 21, 2026                              
Finance charge                                               50,000          
Accrued interest                                   1,107,791 795,656   1,107,791   1,107,791 795,656          
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                          
Inventory financing by facility                               $ 300,000                          
Accounts receivable, net                                         1,500,529     1,286,792          
Inventory                                   198,000 125,000   198,000   198,000 125,000          
Principal outstanding                                         1,698,529     1,411,792          
Interest expense                                   102,485   59,656 207,718 104,873              
Short Term Loan Agreement [Member]                                                          
Short-Term Debt [Line Items]                                                          
Interest rate                                                       12.00%  
Debt instrument carrying amount                                   103,128 140,000   103,128   103,128 140,000          
Interest payable                                   11,231   11,231   11,231          
Debt face amount                                                       $ 140,000  
Repayments of loan                                   36,872         36,872            
Interest expense related to short term loan                                   4,235     11,231                
Promissory Note Agreement [Member]                                                          
Short-Term Debt [Line Items]                                                          
Debt instrument carrying amount                                   660,932 660,932   660,932   660,932 660,932          
Revolving Credit Facility [Member]                                                          
Short-Term Debt [Line Items]                                                          
Interest payable                                   25,369   25,369   25,369          
Eighteen Month Anniversary [Member]                                                          
Short-Term Debt [Line Items]                                                          
Interest rate 0.00%       12.00%                                               12.00%
Debt converted amount $ 300,000       $ 250,000                                                
Debt face amount                                   650,000     650,000   650,000           $ 1,000,000
Subscriber for a principal amount                                   350,000                      
Twenty Four Month Anniversary [Member]                                                          
Short-Term Debt [Line Items]                                                          
Interest rate     8.00%                                                    
Debt converted amount     $ 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]                                                          
Unamortized issuance cost discount                                       75,289   75,289              
Adjustment for amortization                                     55,861 111,115              
Series A Preferred Stock [Member]                                                          
Short-Term Debt [Line Items]                                                          
Debt face amount                                   6,104,444     $ 6,104,444   6,104,444            
Converted instrument shares issued                                         8,952,170                
Convertible notes payable                                   821,500     $ 821,500   821,500            
Convertible notes payable remaining                                   821,500 821,500   $ 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   157,720            
Convertible notes payable remaining                                   22,010     22,010          
Subscriber for a principal amount             $ 1,900,000                                            
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%   15.00%            
Interest payable                                   $ 27,138 4,103   $ 27,138   $ 27,138 4,103          
Interest expense                                                      
fair value of common shares                                                      
Preferred Stock [Member] | Series B Preferred Stock [Member]                                                          
Short-Term Debt [Line Items]                                                          
fair value of common shares                                   420,000 925,000   1,732,532                
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                                   223,187 173,762   223,187   223,187 173,762          
Interest expense                                   24,848   18,798 49,425 37,392              
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                                                   $ 840,000      
Proceeds from convertible debt                                                     $ 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                                     45,681         45,681          
Derivative liabilities                                   1,761   17,094 8,320 33,607              
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                                   88,881 88,602   88,881   $ 88,881 88,602          
Interest expense                                   59   1,034 279 2,703              
Redemption of convertible notes                                   5,342   52,049 22,009 102,376   135,710          
Payment redeemed cash                                   5,342   62,459 25,342 122,851   162,851          
Gains losses on extinguishment of debt                                   $ 1,761   6,684 8,320 13,132   18,540          
Series C Notes [Member]                                                          
Short-Term Debt [Line Items]                                                          
Issuance of debt                                         $ 1,812,700                
Interest rate                                   15.00%     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                                   $ 180,606 1,232,274 1,610,913 $ 180,606 1,610,913 $ 180,606 1,232,274          
Debt converted amount                                   45,000     1,432,700                
Adjustment for amortization                                   $ 184,577   95,183 1,051,668 180,866              
Proceeds from convertible debt                                         $ 1,100,430                
Converted instrument shares issued                                   121,043     1,753,554                
Warrants derivative           $ 1,278,786                                              
Debt issuance costs                                               207,361          
Debt instrument derivative liabilities                                               1,005,829          
Shares recognised as obligation                                   121,043                      
fair value of common shares                                   $ 74,618     $ 2,283,216                
Debt settlement value                                   68,167     2,145,929                
Debt instrument accrued interest                                   7,810     222,257                
Derivative liability                                   15,357     490,972                
Debt instrument accrued interest                                   6,451     $ 137,287                
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                                   79,133 253,643   $ 79,133   79,133 253,643          
Interest expense                                   15,004   66,137 47,747 114,632              
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                                     2,893 6,142              
Debt instrument periodic payment                   38,705             13,995       0                
Gross proceeds                   $ 400,000             $ 400,000                        
Debt instrument term                   98 days             280 days                        
Accretion expense                                                      
Short-term Bridge Loan Agreement [Member] | Additional Collateralized Bridge Loan Agreement [Member]                                                          
Short-Term Debt [Line Items]                                                          
Gross proceeds                 700,000                                        
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                                   486 26,879   486   486 26,879          
Debt instrument carrying amount   1,008,000                                                      
Debt face amount                                   13,707 581,105   13,707   13,707 581,105          
Adjustment for amortization                                   13,196     26,393                
Debt instrument periodic payment   29,235                                                      
Gross proceeds   $ 700,000                                                      
Debt instrument term   245 days                                                      
Accretion expense                                   56,275     192,712                
Repayments of loan                                   127,970     449,555                
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                                     10,400 20,800              
Debt instrument periodic payment                                 29,556                        
Gross proceeds                                 $ 800,000                        
Debt instrument term                                 280 days                        
Accretion expense                                       41,049 148,027              
Repayments of loan                                   16,242     66,213                
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   600,000 600,000          
Interest payable                                   12,928 12,723   12,928   12,928 12,723          
Debt instrument interest rate during period                                 25.00%                        
Interest expense                                   37,808   37,808 75,206 75,205              
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                                   46,908 7,101   46,908   46,908 7,101          
Debt instrument interest rate during period                             12.00%                            
Debt face amount                             $ 660,504                            
Interest expense                                   19,991     39,765                
New Promissory Note [Member]                                                          
Short-Term Debt [Line Items]                                                          
Unamortized issuance cost discount                                                
Debt instrument carrying amount                                   270,000 270,000   270,000   270,000 270,000          
Debt face amount                         $ 270,000                                
Adjustment for amortization                                     7,304              
Maturity date                         Dec. 31, 2023                                
Debt face amount                         $ 248,479                                
Adjustment carrying value and principal amount                         $ 21,521                                
Accrued interest                                   50,000 50,000   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                                     11,500 2,800 3,600              
Debt instrument periodic payment                 24,500                                        
Accretion expense                                     100,419 4,152 112,700              
Repayments of loan                                   44,500   $ 298,472 191,500 $ 762,805              
Loss on amendment of debt                 $ 59,161                                        
Two Short Term Promissory Notes [Member]                                                          
Short-Term Debt [Line Items]                                                          
Interest payable                                   75,000 75,000   75,000   75,000 75,000          
Debt face amount               $ 250,000                   52,500 427,500   52,500   52,500 427,500          
Repayments of loan                                   250,000     375,000                
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         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                                   716 10,023   716   716 10,023          
Debt instrument carrying amount       844,200                                                  
Debt face amount                                   37,241 $ 443,185   37,241   $ 37,241 $ 443,185          
Adjustment for amortization                                   4,653     9,307                
Debt instrument periodic payment       19,195                                                  
Gross proceeds       $ 630,000                                                  
Debt instrument term       308 days                                                  
Accretion expense                                   28,560     93,127                
Repayments of loan                                   $ 137,585     $ 367,925