XML 111 R40.htm IDEA: XBRL DOCUMENT v3.24.3
LIABILITIES AND DEBT (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Apr. 30, 2024
May 31, 2024
Sep. 30, 2023
Mar. 31, 2023
Apr. 30, 2022
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Short-Term Debt [Line Items]                    
Convertible debt           $ 100,000   $ 100,000   $ 100,000
Repayment of debt               2,484,248 $ 8,840,092  
Accrued liabilities           733,865   733,865   617,374
Promissory note payable, net           4,730,740   4,730,740   4,884,592
Payment for promissory note payable   $ 500,000                
Merchant Advances [Member]                    
Short-Term Debt [Line Items]                    
Long term debt, gross           2,347,564   2,347,564   2,960,946
Repayments of debt               1,547,182    
Unamortized debt discount           550,183   550,183   1,966,881
Interest expense               1,781,972    
Merchant Advance from Shopify Capital [Member]                    
Short-Term Debt [Line Items]                    
Repayments           3,850        
Secured debt           12,832   12,832    
Promissory Note Payable [Member]                    
Short-Term Debt [Line Items]                    
Promissory note payable, net           3,500,000   3,500,000   3,500,000
Promissory Note Payable [Member] | Notes Payable to Banks [Member]                    
Short-Term Debt [Line Items]                    
Interest expense           105,000 $ 105,000 315,000 $ 315,000  
March 2023 Notes [Member]                    
Short-Term Debt [Line Items]                    
Principal amount       $ 7,500,000   1,230,740   1,230,740   1,730,740
Unamortized debt discount               346,148
Promissory note payable, net       2,458,750            
Original issue discount       608,750            
Net proceeds       $ 1,850,000            
Maturity date       September 30, 2023            
Percentage of notes to be repaid, if the Company completes a debt or equity financing of less than the threshold amount       50.00%            
Percentage of notes to be repaid, if the Company completes a debt or equity financing of greater than the threshold amount       100.00%            
Percentage of notes to be repaid, if the Company completes a debt or equity financing of less than the threshold amount       20.00%            
Repayments of principal     $ 1,247,232              
Amortization of debt discount                   608,750
March 2023 Notes [Member] | Maximum [Member]                    
Short-Term Debt [Line Items]                    
Principal amount       $ 7,500,000            
Bailey [Member]                    
Short-Term Debt [Line Items]                    
Principal amount           3,500,000   3,500,000   3,500,000
Bailey [Member] | First PPP Loan [Member]                    
Short-Term Debt [Line Items]                    
Debt instrument, forgiveness         $ 413,705          
Bailey [Member] | PPP Loan [Member]                    
Short-Term Debt [Line Items]                    
Long term debt, gross           933,295   933,295   $ 933,295
Gynger, Inc. [Member]                    
Short-Term Debt [Line Items]                    
Debt conversion amount   $ 313,816                
Debt conversion shares issued   106,020                
Convertible Debt [Member] | Target Capital 1 LLC [Member]                    
Short-Term Debt [Line Items]                    
Principal amount $ 250,000                  
Maturity date Apr. 30, 2025                  
Principal and interest payment $ 50,000                  
Repayment of debt   $ 300,000                
Number of share of common stock   50,000                
Accrued liabilities           $ 141,000   $ 141,000