XML 63 R48.htm IDEA: XBRL DOCUMENT v3.25.3
STOCKHOLDERS’ DEFICIENCY AND MEZZANINE EQUITY (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Mar. 30, 2025
Jul. 11, 2024
Sep. 19, 2023
Sep. 19, 2023
Dec. 21, 2021
Oct. 31, 2024
Sep. 30, 2025
Jul. 14, 2025
Jun. 30, 2025
Mar. 31, 2025
Dec. 31, 2024
Sep. 30, 2024
Mar. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Sep. 30, 2022
Jun. 30, 2022
Sep. 30, 2025
Mar. 31, 2025
Sep. 30, 2024
Dec. 31, 2024
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2025
Nov. 30, 2024
Jun. 30, 2024
Apr. 01, 2024
Mar. 31, 2023
Feb. 02, 2016
Class of Stock [Line Items]                                                          
Common stock shares authorized             125,000,000     125,000,000     125,000,000         125,000,000 125,000,000     125,000,000 125,000,000            
Common stock, par value             $ 0.001     $ 0.001     $ 0.001         $ 0.001 $ 0.001     $ 0.001 $ 0.001 $ 0.001          
Preferred stock, shares authorized                   10,000,000     10,000,000           10,000,000     10,000,000 10,000,000            
Preferred stock convertible conversion price                   $ 0.001     $ 0.001           $ 0.001     $ 0.001 $ 0.001            
Common stock, shares issued             26,791,608     26,081,295     9,353,768         26,791,608 26,081,295     26,081,295 9,353,768            
Common stock, other shares, outstanding             160,672     160,672     160,672         160,672 160,672     160,672 160,672            
Preferred stock, shares outstanding                   1                 1     1              
Debt instrument redemption price percentage                                   110.00%       110.00%              
Face value         $ 12,400,000                                       $ 1,500,000        
Issuance of preferred shares, net                                     $ 1,732,532   $ 1,732,532 $ 2,825,000            
Issuance of common shares from shares to be issued [Note 9]                                                      
Debt conversion description                                   The Series B Notes would 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 issued warrants that accompanied the convertible notes and provide 50% warrant coverage       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              
Conversion of common shares                                   $ (50,000)   $ (285,814)   $ (571,629) $ (371,634)            
Accrued dividends liability                           $ 16,789                              
Number of stock issued during the period convertible, shares                                       97,811   97,811 36,897            
Conversion into common shares                                   50,000   $ 285,814   $ 571,629 $ 371,634            
Issuance of shares for services                                           716,666              
Issuance of warrants         198,713                                                
Stock Issued During Period, Shares, Employee Benefit Plan           100,000                                              
Stock Issued During Period, Value, Employee Benefit Plan           $ 26,000                                              
Instrument amount                                             2,962,386            
Loss on debt conversion                                       249,093   $ 249,093              
Gross proceeds from issuance of common stock                                       125,227   125,227 123,347            
Proceeds from Issuance of Common Stock                                     $ 125,221   $ 125,227 $ 119,285            
Placement fee percentage                                             3.00%            
Shares, Issued                         20,846                   20,846            
Number of warrants issued                                           1,800,000 937,160            
Exercise price                                                 $ 0.50        
Derivative liabilities             $ 1,382,103     $ 1,478,717     $ 1,435,668         1,382,103 $ 1,478,717     $ 1,478,717 $ 1,435,668            
Warrants and rights outstanding                               $ 77,332 $ 77,414                        
Warrants and rights outstanding         $ 1,042,149                                                
Class of Warrant or Right, Outstanding                                                 600,000        
Warrants for promissory notes         57,536                                                
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Exercise Price                       $ 1.2 $ 2.78             $ 1.2     $ 2.78            
Share based compensation                                   $ 11,936   $ 115,863   $ 1,461,698 $ 1,025,930            
Shares cancelled                                           931,000              
Increase or decrease in temporary equity             $ 143,351                                            
Shares to be issued with fair value                       $ 20,000               $ 81,120   $ 320,883 $ 116,127            
Weighted average exercise price                         $ 2.3                   $ 2.3            
Equity Option [Member]                                                          
Class of Stock [Line Items]                                                          
Shares granted                                           2,836,176 7,210            
Shares cancelled                                           (931,000)              
Number of options outstanding             3,067,830     3,067,830     1,239,873         3,067,830 3,067,830     3,067,830 1,239,873         1,264,890  
Weighted average exercise price             $ 1.14     $ 1.14     $ 9.39         $ 1.14 $ 1.14     $ 1.14 $ 9.39         $ 9.29  
2016 Equity Incentive Plan [Member]                                                          
Class of Stock [Line Items]                                                          
Share based payment award number of shares authorized                                                         1,241,422
Shares granted                     250,000             291,559   2,836,176 7,210            
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Exercise Price                   $ 0.5     $ 2.774           $ 0.5     $ 0.5 $ 2.774            
Share based compensation             $ 6,001         $ 56,885           $ 11,936   $ 115,863   $ 1,461,698 $ 1,025,930            
2023 Equity Incentive Plan [Member]                                                          
Class of Stock [Line Items]                                                          
Aggregate shares                                                       5,000,000  
Series C Notes [Member]                                                          
Class of Stock [Line Items]                                                          
Converted instrument shares issued                       121,043               1,753,554   2,173,089              
Issuance of common shares from shares to be issued [Note 9]                                           $ 2,431,178              
Debt conversion description                                   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 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       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.              
Instrument amount                       $ 45,000               $ 1,432,700   $ 150,000              
Debt instrument accrued interest                       7,810               222,257   237,230              
Derivative liability                       15,357               490,972   509,303              
Gain loss recognized of debt                       6,451               137,287   $ 196,945              
Number of obligation shares to be issued related to conversion                   577,644                 577,644     577,644              
Fair value of common shares                       $ 74,618               $ 2,283,216                  
Series C Convertible Note [Member]                                                          
Class of Stock [Line Items]                                                          
Issuance of common shares from shares to be issued                                       287,802                  
General and Administrative Expense [Member]                                                          
Class of Stock [Line Items]                                                          
Issuance of shares for services                                       70,000   616,666              
Issuance of warrants                                       $ 53,480   $ 292,596              
Maximum [Member]                                                          
Class of Stock [Line Items]                                                          
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Exercise Price             $ 0.43     $ 0.43               $ 0.43 $ 0.43     $ 0.43              
Weighted average exercise price             $ 1.360     $ 1.360   $ 0.733           $ 1.360 $ 1.360 $ 0.733   $ 1.360              
Preferred Stock [Member]                                                          
Class of Stock [Line Items]                                                          
Preferred stock, shares authorized             10,000,000     10,000,000               10,000,000 10,000,000     10,000,000              
Preferred stock convertible conversion price             $ 0.001     $ 0.001               $ 0.001 $ 0.001     $ 0.001              
Shares outstanding             201   201 201   201 6,305         201 201 201   201 6,305     201   6,305  
Shares to be issued with fair value                                                      
Common Stock [Member]                                                          
Class of Stock [Line Items]                                                          
Shares outstanding             26,952,280   26,728,441 26,241,967   23,023,933 9,514,440         26,952,280 26,241,967 23,023,933   26,241,967 9,514,440     21,645,068   8,752,510  
Stock issued                       287,802               608,123                  
Issuance of common shares from shares to be issued [Note 9]                       $ 288               $ 608                  
Conversion of mezzanine equity into common shares 782,913           223,839         1,091,063   612,062       710,313   1,436,267   4,365,022 612,062            
Conversion of common shares                         $ 142,908 $ 228,727                              
Fair value of derivative liabilities             $ 102,769           75,523 119,359               $ 351,214              
Conversion of preferred stock shares                                           2,173,089              
Number of stock issued during the period convertible, shares             223,839                             3,650,361              
Conversion into common shares                         $ (142,908) $ (228,727)                              
Issuance of shares for services                                       70,000   716,666 92,125            
Instrument amount                                           $ 1,487,700              
Issuance of shares for settlement of accounts payable                                       1,000,413   1,000,413              
Issuance of shares for settlement of accounts payable, value                                       $ 741,316   $ 741,316              
Shares to be issued with fair value                                       $ 70   717 $ 92            
Weighted average exercise price                         $ 1.48                   $ 1.48         $ 2.81  
Common Stock [Member] | Series C Notes [Member]                                                          
Class of Stock [Line Items]                                                          
Instrument amount                                           $ 1,487,700              
Shares to be Issued [Member]                                                          
Class of Stock [Line Items]                                                          
Shares outstanding             581,599   581,599 581,599   194,998 344,276         581,599 581,599 194,998   581,599 344,276     321,757   3,955  
Stock issued                       (287,802)               (608,123)                  
Issuance of common shares from shares to be issued [Note 9]                       $ (311,790)               $ (540,576)                  
Conversion of mezzanine equity into common shares                                         (320,321) 320,321            
Converted issued shares                         320,321                                
Issuance of shares for services                       40,000               50,000   (20,000) 20,000            
Shares to be issued with fair value                       $ 20,000               $ 27,640   $ (15,280) $ 15,280            
Note Holder Warrant [Member]                                                          
Class of Stock [Line Items]                                                          
Number of warrants issued                                             868,098            
Placement Agent Warrants [Member]                                                          
Class of Stock [Line Items]                                                          
Number of warrants issued                                             69,062            
Exercise price                         $ 2.09                   $ 2.09            
Note Holder [Member]                                                          
Class of Stock [Line Items]                                                          
Exercise price                         $ 4.18                   $ 4.18            
Warrant [Member]                                                          
Class of Stock [Line Items]                                                          
Derivative liabilities                         $ 1,278,786                   $ 1,278,786            
Warrants for promissory notes                             51,101                            
Purchase Agreement [Member] | Beneficiary [Member]                                                          
Class of Stock [Line Items]                                                          
Ownership percentage     4.99% 4.99%                                                  
Shareholders [Member]                                                          
Class of Stock [Line Items]                                                          
Common stock, shares issued             26,791,608     26,081,295     9,353,768         26,791,608 26,081,295     26,081,295 9,353,768            
Shareholders [Member] | Exchange Agreement [Member]                                                          
Class of Stock [Line Items]                                                          
Shares outstanding             26,767,370     26,241,967     9,514,440         26,767,370 26,241,967     26,241,967 9,514,440            
Executive [Member]                                                          
Class of Stock [Line Items]                                                          
Stock Issued During Period, Shares, Employee Benefit Plan           480,000                                              
Stock Issued During Period, Value, Employee Benefit Plan           $ 206,400                                              
Executive [Member] | Warrant [Member]                                                          
Class of Stock [Line Items]                                                          
Stock issued                             36,463 19,714 8,972                        
Warrants and rights outstanding                             $ 77,780                            
Class of Warrant or Right, Outstanding                             52,083                            
Convertible Notes Payable                             $ 71,768                            
Consultant [Member]                                                          
Class of Stock [Line Items]                                                          
Issuance of shares for services                                           236,666              
Director [Member]                                                          
Class of Stock [Line Items]                                                          
Issuance of shares for services                                           480,000              
Series A Preferred Stock [Member]                                                          
Class of Stock [Line Items]                                                          
Preferred stock, shares authorized             20,000     20,000     20,000         20,000 20,000     20,000 20,000            
Preferred stock convertible conversion price             $ 0.001     $ 0.001     $ 0.001         $ 0.001 $ 0.001     $ 0.001 $ 0.001            
Preferred stock, shares issued                   201                 201     201              
Preferred stock, shares outstanding                   201                 201     201              
Preferred stock, shares issued             201     201   201 6,304         201 201 201   201 6,304            
Preferred stock, shares outstanding             201     201   201 6,304         201 201 201   201 6,304            
Preferred stock, liquidation preference             $ 100     $ 100               $ 100 $ 100     $ 100              
Preferred stock dividend rate percentage                                   12.00%       12.00%              
Debt instrument redemption price percentage                                   5.00%       5.00%              
Preferred stock convertible conversion price             $ 0.001     $ 0.001               $ 0.001 $ 0.001     $ 0.001              
Volume weighted average price percentage                                   15.00%       15.00%              
Face value                   $ 6,104,444   $ 6,104,444             $ 6,104,444 $ 6,104,444   $ 6,104,444              
Accrued dividends                   1,071,542   1,071,542             1,071,542 $ 1,071,542   $ 1,071,542              
Converted instrument shares issued                                       8,952,170   8,952,170              
Deposit liabilities, accrued interest                   (7,984,463)   (7,984,463)             (7,984,463) $ (7,984,463)   $ (7,984,463)              
Stock redeemed or called during period, value                                       11,039,142   11,039,142              
Investment company, dividend distribution                                       3,054,679   3,054,680              
Initial conversion price     $ 3.50 $ 3.50                                                  
Deposit liabilities, accrued interest                   $ 7,984,463   $ 7,984,463             $ 7,984,463 $ 7,984,463   $ 7,984,463              
Series B Preferred Stock [Member]                                                          
Class of Stock [Line Items]                                                          
Preferred stock, shares authorized             600     600     600         600 600     600 600            
Preferred stock convertible conversion price     $ 0.001 $ 0.001     $ 0.001     $ 0.001     $ 0.001         $ 0.001 $ 0.001     $ 0.001 $ 0.001            
Preferred stock, shares issued     220 220     360     385     180         360 385     385 180            
Preferred stock, shares outstanding             360     385     180         360 385     385 180            
Preferred stock redemption price per share     $ 9,091 $ 9,091                                                  
Issuance of preferred shares, net     $ 1,900,000 $ 1,900,000                                                  
Stock issued                 486,474   1,431,181                   2,867,448                
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. 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 Series B 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                                                  
Conversion of mezzanine equity into common shares                     25 1,091,063   40           1,436,267 75                
Conversion of preferred stock shares             25 25       25 25             50   100              
Issuance of common shares from shares to be issued             223,839   486,474                 320,321   320,321              
Series B Preferred Stock [Member] | Preferred Stock [Member]                                                          
Class of Stock [Line Items]                                                          
Stock issued             0     220   55 110         0   220   220              
Issuance of common shares from shares to be issued [Note 9]             $ 0       $ 420,000 $ 925,000         $ 0   $ 1,732,532   $ 1,732,532              
Series B Preferred Stock [Member] | Purchase Agreement [Member]                                                          
Class of Stock [Line Items]                                                          
Preferred stock convertible conversion price     $ 10,000 $ 10,000                                             $ 10,000    
Preferred stock, shares issued     600 600                                             600    
Debt instrument redemption price percentage     110.00% 110.00%                                                  
Stated value percentage     8.00% 8.00%                                                  
Series B Preferred Stock [Member] | Purchase Agreement [Member] | Beneficiary [Member]                                                          
Class of Stock [Line Items]                                                          
Ownership percentage     19.90% 19.90%                                                  
Series B Preferred Stock [Member] | Purchase Agreement [Member] | Maximum [Member]                                                          
Class of Stock [Line Items]                                                          
Stated value percentage     15.00% 15.00%                                                  
Series B Convertible Redeemable Preferred Stock [Member]                                                          
Class of Stock [Line Items]                                                          
Stock issued           1,197,770                                              
Conversion of mezzanine equity into common shares   25       25                                              
Dividends           $ 233,441                                              
Series C Preferred Stock [Member]                                                          
Class of Stock [Line Items]                                                          
Conversion of mezzanine equity into common shares                       121,043               1,753,554                  
Debt settled                       $ 68,167               $ 2,145,929   $ 2,234,232              
Shares recognised as obligation                                       121,043                  
Series C Convertible Note [Member]                                                          
Class of Stock [Line Items]                                                          
Issuance of common shares from shares to be issued                                     287,802