XML 105 R46.htm IDEA: XBRL DOCUMENT v3.25.2
Loan (Details Narrative) - USD ($)
1 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended 36 Months Ended
Nov. 30, 2023
Nov. 30, 2022
Dec. 31, 2021
Jul. 31, 2021
Jul. 31, 2020
Jun. 30, 2019
Jun. 30, 2025
Jun. 30, 2024
Jan. 31, 2022
Jan. 31, 2022
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2024
Nov. 17, 2023
Nov. 01, 2023
Jun. 30, 2022
Loan amount             $ 13,512,000       $ 12,808,000 $ 11,303,000 $ 12,808,000      
Finance costs                     $ 20,000,000   $ 20,000,000      
Stock issued, price per share                     $ 0.0001 $ 0.0001 $ 0.0001      
Interest expenses             700,000 $ 700,000     $ 1,505,000 $ 1,931,000        
Accrued liabilities             $ 3,500,000       $ 2,808,000 1,303,000 $ 2,808,000      
Series B-1 Preferred Stock [Member]                                
Conversion of amount, converted $ 3,152                              
Conversion of shares, converted 2,155,398                              
Stock issued, price per share                     $ 1.462533   $ 1.462533 $ 0.0001 $ 0.0001  
Stock issued, price per share                     $ 1.4672533   $ 1.4672533 $ 1.462533    
Series B Two Preferred Stock [Member]                                
Conversion of shares, converted 247,145                              
Stock issued, price per share $ 0.0001                              
Stock issued, price per share 0.4875                              
Series B-1 Warrant [Member]                                
Stock issued, price per share $ 1.4625                              
Loan and Security Agreement [Member]                                
Loan amount           $ 9,999,000                    
Advance interest, rate           6.50%                    
Interest prime, rate           12.00%                    
Bear interest rate           4.00%                    
Warrant ouitstanding           1,872,993                    
Warrant, exercise price           $ 0.2803                    
Warrant expiration, description           The Warrants expiration date was settled as the earlier of (1) the date that is ten (10) years after the original Issue Date, (2) the Initial Public Offering and (3) a Liquid Acquisition.                    
Loan and Security Agreement [Member] | Preference Series A [Member]                                
Warrant, exercise price           $ 0.0001                    
First Amendment [Member] | 22 Consecutive Equal Monthly Payment [Member]                                
Deferred payments                 $ 5,000,000       $ 5,000,000      
Second Amendment [Member] | 25 Consecutive Equal Monthly Payment [Member]                                
Deferred payments                   $ 5,000,000     $ 5,000,000      
Convertible Promissory Note Agreement [Member]                                
Conversion of amount, converted $ 16,270,000,000                              
Interest expenses                       2,206,000        
Convertible, aggregate amount 3,000,000                              
Principal amount, interest rate         7.00%                      
Outstanding, maturity date   March 31, 2025                            
Interest payments                       $ 0        
Convertible Promissory Note Agreement [Member] | Investor [Member]                                
Conversion of amount, converted   $ 3,000,000                            
Convertible, aggregate amount         $ 11,419,000                      
Conversion price, description         the entire amount of the outstanding principal and any unpaid accrued interest shall automatically convert in whole without any further action by the holder into Common Stock of the Company, at a conversion price equal to the cash price paid per share for the equity securities by the Investors in the qualified financing at a conversion price equal to the lesser of (i) the cash price paid per share for equity securities by the Investors in the Qualified Financing multiplied by 0.75, and (ii) $0.2803.                      
Convertible Promissory Note Agreement [Member] | Investor [Member] | Loans [Member]                                
Deferred loan issuance costs         $ 14,000                      
Convertible Promissory Note Agreement [Member] | Series B-1 Preferred Stock [Member]                                
Conversion of amount, converted $ 2,847                              
Conversion of shares, converted 1,947,073                              
Convertible Promissory Note Agreement [Member] | Series B Two Preferred Stock [Member]                                
Conversion of amount, converted $ 12,054                              
Conversion of shares, converted 9,154,383                              
Convertible Promissory Note Agreement [Member] | Series A Preferred Stock [Member]                                
Outstanding, maturity date     January 2, 2023 and later   January 21, 2022           January 1, 2024          
Preferred stock, conversion price         $ 0.2803           $ 0.2803   $ 0.2803      
Convertible Promissory Note Agreement [Member] | Series B Three Preferred Stock [Member]                                
Conversion of amount, converted $ 10,797                              
Conversion of shares, converted 7,151,130                              
Second Convertible Promissory Note Agreement [Member]                                
Principal amount, interest rate       7.00%                        
Second Convertible Promissory Note Agreement [Member] | Investor [Member]                                
Convertible, aggregate amount       $ 6,100,000                        
Conversion price, description       the entire amount of the outstanding principal and any unpaid accrued interest shall automatically convert in whole without any further action by the holder into Common Stock of the Company, at a conversion price equal to the cash price paid per share for the equity securities by the Investors in the qualified financing at a conversion price equal to the lesser of (i) the cash price paid per share for equity securities by the Investors in the Qualified Financing multiplied by 0.75, and (ii) $0.2803.                        
Additional Convertible Promissory Note Agreement Three [Member] | Investor [Member]                                
Convertible, aggregate amount                 $ 6,000,000 $ 6,000,000            
Additional Convertible Promissory Note Agreement Two [Member] | Investor [Member]                                
Convertible, aggregate amount                               $ 2,000,000
Additional Convertible Promissory Note Agreement Three [Member] | Investor [Member]                                
Convertible, aggregate amount                               $ 7,517,000
Three Additional Convertible Promissory Note Agreement [Member]                                
Principal amount, interest rate                     7.00%   7.00%      
Third, Fourth and Fifth Convertible Promissory Note Agreement [Member] | Investor [Member]                                
Conversion price, description                     the entire amount of the outstanding principal and any unpaid accrued interest shall automatically convert in whole without any further action by the holder into Common Stock of the Company, at a conversion price equal to the cash price paid per share for the equity securities by the Investors in the qualified financing at a conversion price equal to the lesser of (i) the cash price paid per share for Equity Securities by the Investors in the Qualified Financing multiplied by 0.75, and (ii) $0.2803.