XML 48 R37.htm IDEA: XBRL DOCUMENT v3.25.0.1
TERM LOAN AND CREDIT AGREEMENT (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Dec. 21, 2021
Nov. 30, 2024
Nov. 30, 2022
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Mar. 31, 2024
Cash and Cash Equivalents [Line Items]                
Debt instrument, face amount $ 12,400,000              
Maturity date Dec. 21, 2026              
Interest rate 10.50%              
Interest payments due date Feb. 15, 2022              
Debt instrument, payment terms Pursuant to the Credit Agreement, the Company will be required to make interest only payments for the first 24 months (which may be extended to 36 months under prescribed circumstances), after which payments will include principal amortization that accommodates a 40% balloon principal payment at maturity. The Company and the Lender have negotiated the terms under which the Company will be allowed to extend the interest-only period and delay the start of principal repayment              
Principal repayments           $ 600,000   $ 2,400,000
Loans payable current portion       $ 2,400,000   2,400,000    
Origination fee amount $ 120,000              
Debt financing 193,437              
Professional fee 48,484              
Term loan exit fee 144,953 $ 1,425,000            
Gross proceeds 12,000,000              
Repayment of short term debt 1,574,068              
Fair value of warrants $ 1,042,149              
Unpaid interest     $ 364,000 849,538 $ 790,080 2,370,286 $ 2,203,860  
Warrants issued 57,536              
Issuance of warrants $ 198,713              
Proceeds from short term debt   635,000       (1,407,544) 744,333 853,030
Debt instrument interest amount   $ 945,000            
Warrants shares issues   600,000,000            
Warrants price per share   $ 0.50            
Debt instrument term   5 years            
Amortization of debt discount expense       52,857 $ 51,950 157,314 $ 154,616  
Interest payable current       720,123   720,123   $ 795,656
Term Loan [Member]                
Cash and Cash Equivalents [Line Items]                
Interest expense       $ 559,460   $ 1,546,595    
Cash [Member]                
Cash and Cash Equivalents [Line Items]                
Debt financing $ 50,000