XML 49 R38.htm IDEA: XBRL DOCUMENT v3.25.2
TERM LOAN AND CREDIT AGREEMENT (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended
Dec. 21, 2021
Nov. 30, 2024
Nov. 30, 2022
Jun. 30, 2025
Jun. 30, 2024
Mar. 31, 2025
Cash and Cash Equivalents [Line Items]            
Face amount $ 12,400,000 $ 1,500,000        
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
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          
Interest expense     $ 364,000      
Warrants issued 57,536          
Issuance of warrants $ 198,713          
Proceeds from short term debt   635,000        
Debt instrument interest amount   $ 1,500,000        
Warrants shares issues   600,000        
Warrants price per share   $ 0.50        
Debt instrument term   5 years        
Amortization of debt discount expense       153,572 $ 51,831  
Interest payable current       500,526 972,008  
Term Loan [Member]            
Cash and Cash Equivalents [Line Items]            
Interest expense       $ 571,842 $ 491,352  
Cash [Member]            
Cash and Cash Equivalents [Line Items]            
Debt financing $ 50,000