XML 47 R36.htm IDEA: XBRL DOCUMENT v3.25.0.1
CONVERTIBLE PROMISSORY NOTES AND SHORT TERM LOANS (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 7 Months Ended 9 Months Ended 12 Months Ended
Jun. 17, 2024
Feb. 02, 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
Nov. 30, 2024
Feb. 29, 2024
Jan. 31, 2024
Jun. 30, 2023
Dec. 31, 2022
Dec. 31, 2024
Dec. 31, 2023
Oct. 31, 2024
Dec. 31, 2024
Dec. 31, 2023
Mar. 31, 2024
Mar. 31, 2023
Mar. 31, 2022
Mar. 31, 2021
Sep. 25, 2023
Short-Term Debt [Line Items]                                                      
Debt conversion description                                               The redemption price was determined in accordance with 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 face amount                       $ 12,400,000                              
Adjustment for amortization                                                  
Exercise Price                         $ 0.50                            
Warrants issued                       57,536                              
Debt converted amount                                             $ 2,962,386        
Gains losses on extinguishment of debt                                   (17,357) $ 2,148   (149,658) $ 15,280          
Derivative liabilities                                   412,941     412,941   991,866        
Issuance of common stock                                       119,285          
Unsecured convertible promissory notes                                   869,000                  
Gross proceeds                         $ 635,000               (1,407,544) 744,333 853,030        
Debt instrument term                         5 years                            
Maturity date                       Dec. 21, 2026                              
Finance charge                                             50,000        
Accrued interest                                   720,123     720,123   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                                         1,718,286   1,286,792        
Inventory                                   198,000     198,000   125,000        
Principal outstanding                                         1,916,286   1,411,792        
Interest expense                                   117,133     324,851            
Short Term Loan Agreement [Member]                                                      
Short-Term Debt [Line Items]                                                      
Interest rate                             12.00%                        
Debt instrument carrying amount                                   85,192     85,192   140,000        
Interest payable                                   15,645     15,645          
Debt face amount                             $ 140,000                        
Repayments of loan                                   54,808     54,808            
Interest expense related to short term loan                                   9,544     20,774            
Promissory Note Agreement [Member]                                                      
Short-Term Debt [Line Items]                                                      
Debt instrument carrying amount                                   660,932     660,932   660,932        
Revolving Credit Facility [Member]                                                      
Short-Term Debt [Line Items]                                                      
Interest payable                                   36,575     36,575   23,879        
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                                     19,428     19,428          
Adjustment for amortization                                   55,861   166,975          
Eighteen Month Anniversary [Member]                                                      
Short-Term Debt [Line Items]                                                      
Interest rate 12.00%     12.00%                                             12.00%
Debt face amount                                                     $ 1,000,000
Debt converted amount $ 300,000     $ 250,000                                              
Unsecured convertible promissory notes                                   $ 450,000                  
Twenty Four Month Anniversary [Member]                                                      
Short-Term Debt [Line Items]                                                      
Interest rate                             8.00%                        
Debt converted amount                             $ 114,303                        
Six Month Anniversary [Member]                                                      
Short-Term Debt [Line Items]                                                      
Interest rate                                   10.00%     10.00%            
Unsecured convertible promissory notes                                   $ 100,000                  
Twelve Month Anniversary [Member]                                                      
Short-Term Debt [Line Items]                                                      
Interest rate                                   10.00%     10.00%            
Unsecured convertible promissory notes                                   $ 319,000                  
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 payable                                   41,978     $ 41,978   4,103        
Interest expense                                   53,369     121,977            
Issuance of common stock                                                  
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 Series A 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 of the 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 face amount                                   700,000     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                                   248,034     248,034   173,762        
Interest expense                                   24,848     72,300            
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 was 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    
Interest payable                                   45,688     45,688   253,643        
Debt face amount                                                 840,000    
Proceeds from convertible debt                                                   $ 1,240,000  
Debt converted amount                                   125,000     125,000     $ 555,600 $ 472,500    
Converted instrument shares issued                                               126,833 34,586    
Debt instrument periodic payment                                               $ 126,680      
Cash payment                                   154,844     154,844     145,682      
Convertible notes payable                                               $ 24,408      
Derivative liabilities                                             45,681        
Derivative liabilities                                   5,482   8,320 39,089          
Debt instrument accrued interest                                   29,844     29,844            
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     88,881   88,602        
Interest expense                                   697   279 3,401          
Redemption of convertible notes                                   16,667   22,009 119,043 135,710        
Payment redeemed cash                                   20,000   25,342 142,851 162,851        
Gains losses on extinguishment of debt                                   2,149 $ 17,357 $ 8,320 15,281 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 (as defined in the Series C note agreements)            
Debt conversion description                                         the notes would convert into common stock at the applicable “Mandatory Conversion Price”, if either (i) on each of any twenty 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 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                                   $ 35,392 1,471,345   $ 35,392 1,471,345 1,232,274        
Adjustment for amortization                                   215,998 139,568   1,267,666 320,434          
Proceeds from convertible debt                                             1,100,430        
Debt converted amount                                   $ 55,000     $ 1,487,700            
Converted instrument shares issued                                   456,601     2,210,155            
Warrants derivative         $ 1,278,786                                            
Debt issuance costs                                             207,361        
Debt instrument derivative liabilities                                             1,005,829        
Issuance of common stock                                   $ 118,519     $ 2,401,736            
Debt instrument accrued interest                                   14,973     237,230            
Derivative liability                                   18,330     509,302            
Debt instrument accrued interest                                   30,216     $ 167,504            
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 Convertible Notes [Member]                                                      
Short-Term Debt [Line Items]                                                      
Interest expense                                   18,150     $ 240,407            
Debt converted amount                                   $ 80,000     $ 1,512,700            
Converted instrument shares issued                                   456,601     2,210,155            
Shares recognised as obligation                                   577,644                  
Issuance of common stock                                   $ 184,627     $ 2,467,844            
Debt settlement value                                   124,969     2,270,898            
Debt instrument accrued interest                                   18,150     240,442            
Derivative liability                                   26,819     517,791            
Debt instrument accrued interest                                   59,658     196,945            
Series C Note [Member]                                                      
Short-Term Debt [Line Items]                                                      
Interest expense                                   15,465     65,184            
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                                     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                                         26,879        
Debt instrument carrying amount   1,008,000                                                  
Debt face amount                                         581,105        
Adjustment for amortization                                   486     26,879            
Debt instrument periodic payment   29,235                                                  
Gross proceeds   $ 700,000                                                  
Debt instrument term   245 days                                                  
Accretion expense                                   303     193,015            
Repayments of loan                                   207,250     656,805            
Short-term Collateralized Bridge Loan Agreement [Member] | Finance Company [Member]                                                      
Short-Term Debt [Line Items]                                                      
Deferred finance costs                                 $ 32,000                    
Debt instrument carrying amount                                 1,120.00                    
Adjustment for amortization                                   800   11,200          
Debt instrument periodic payment                                 29,556                    
Gross proceeds                                 800,000                    
Accretion expense                                   481   150,760          
Repayments of loan                                       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        
Interest payable                                   13,236     13,236   12,723        
Debt instrument interest rate during period                                 25.00%                    
Interest expense                                   37,808     113,014            
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                                   68,899     68,899   7,101        
Debt instrument interest rate during period                           12.00%                          
Debt face amount                           $ 660,504                          
Interest expense                                   14,682     54,446            
New Promissory Note [Member]                                                      
Short-Term Debt [Line Items]                                                      
Unamortized issuance cost discount                                                
Debt instrument carrying amount                                   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        
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                                   9,100   2,800 16,100          
Debt instrument periodic payment             24,500                                        
Accretion expense                                   $ 108,245   4,152 $ 300,651          
Repayments of loan                                   20,000     211,500            
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        
Debt face amount           $ 250,000                       72,500     72,500   427,500        
Repayments of loan                                   125,000     500,000            
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                                         10,023        
Debt instrument carrying amount     844,200                                                
Debt face amount                                         $ 443,185        
Adjustment for amortization                                   716     10,023            
Debt instrument periodic payment     19,195                                                
Gross proceeds     $ 630,000                                                
Debt instrument term     308 days                                                
Accretion expense                                   769     93,895            
Repayments of loan                                   $ 130,000     $ 497,925