XML 189 R56.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
Debt (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
May 11, 2024
May 09, 2024
Apr. 01, 2024
Jan. 17, 2024
Apr. 30, 2024
Jan. 31, 2024
Oct. 31, 2023
Apr. 30, 2023
Mar. 31, 2024
Mar. 31, 2023
Sep. 30, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Short-Term Debt [Line Items]                            
Fair value of common stock                   $ 25,308     $ 25,308
Share price                 $ 0.00001          
Debt issuance costs                 $ 535,182     1,403,244
Gain (Loss) on Extinguishment of Debt                         $ 291,000
[custom:CommonStockSharesIssuable]                 440,000       260,000  
Net proceeds                         $ 250,000 2,191,308
Proceeds from Related Party Debt                         4,590,600
Line of Credit Facility, Current Borrowing Capacity                           1,000,000
Payments for line of credit facility                     $ 1,008,813   1,008,813  
Payments for line of credit facility, principal value                     1,000,000   1,000,000  
Payments for line of credit facility, interest                     $ 8,813   8,813  
Line of credit limit                         0 3,000,000
Outstanding borrowings                         0 $ 3,000,000
Line of credit facility interest rate during period                           5.75%
Interest expense                 $ 659,153 49,749     1,719,296 $ 98,834
Next NRG Holding Corp [Member]                            
Short-Term Debt [Line Items]                            
Fair value of common stock                 $ 1          
Share price                 $ 0.00001          
Debt issuance costs                 $ 438,393        
Advances received                 1,365,000       3,835,000  
Imputed interest expense                 742        
Borrowings                         $ 3,835,000
Interest rate, description                         The notes bear interest ranging from 4-5%, with an additional 5-6% of imputed interest (9%-11% in total)  
Imputed interest expense                         $ 74,559 1,732
Interest expense                 673,630     $ 123,855 3,463
Subsequent Event [Member]                            
Short-Term Debt [Line Items]                            
Face amount $ 495,000   $ 1,375,000                      
Original issue discount 45,000   125,000                      
Increase in accrued interest 3,000,000   3,000,000                      
Net proceeds $ 450,000   $ 1,250,000                      
Subsequent Event [Member] | Next NRG Holding Corp [Member]                            
Short-Term Debt [Line Items]                            
Fair value of common stock                       $ 3,700,000    
Interest rate                       7.00%    
Majority Stockholders [Member]                            
Short-Term Debt [Line Items]                            
Ownership percentage                         20.00%  
Minimum [Member] | Subsequent Event [Member]                            
Short-Term Debt [Line Items]                            
Interest rate 8.00%   8.00%                      
Maximum [Member] | Subsequent Event [Member]                            
Short-Term Debt [Line Items]                            
Interest rate 18.00%   18.00%                      
Related Party [Member]                            
Short-Term Debt [Line Items]                            
Gain (Loss) on Extinguishment of Debt                         $ 291,000  
Interest payable                 137,211       72,428
Net proceeds                 1,250,000        
Notes payable current                 6,237,234       4,802,115
Related Party [Member] | Next NRG Holding Corp [Member]                            
Short-Term Debt [Line Items]                            
Net proceeds                 1,365,000        
Notes payable current                 5,234,650       3,869,650 34,650
Imputed interest expense                 742       74,559  
Common Stock [Member]                            
Short-Term Debt [Line Items]                            
Original issue discount                         $ 12,500  
Stock issued for cash - related party, shares                   8,393     8,393  
Fair value of common stock                   $ 1     $ 1
Share price                           $ 24.08
Common Stock [Member] | Minimum [Member]                            
Short-Term Debt [Line Items]                            
Share price                         $ 3.06  
Trading price                         1.92  
Common Stock [Member] | Maximum [Member]                            
Short-Term Debt [Line Items]                            
Share price                         3.53  
Trading price                         4.79  
Common Stock [Member] | Related Party [Member]                            
Short-Term Debt [Line Items]                            
Share price                           $ 28.51
Common Stock [Member] | Related Party [Member] | Minimum [Member]                            
Short-Term Debt [Line Items]                            
Share price                         1.75  
Common Stock [Member] | Related Party [Member] | Maximum [Member]                            
Short-Term Debt [Line Items]                            
Share price                         $ 3.51  
Lender [Member] | Subsequent Event [Member]                            
Short-Term Debt [Line Items]                            
Stock issued for cash - related party, shares 156,000   156,000                      
Michael Farkas [Member] | Subsequent Event [Member]                            
Short-Term Debt [Line Items]                            
Controlling interest rate 20.00%   20.00%                      
Chief Executive Officer [Member] | Next NRG Holding Corp [Member]                            
Short-Term Debt [Line Items]                            
Borrowings                         $ 3,835,000 $ 34,650
Note Holder One [Member]                            
Short-Term Debt [Line Items]                            
Face amount                         1,500,000  
Original issue discount                         150,000  
Fee amount                         140,000  
Debt issue costs                         290,000  
Proceeds from issuance costs                         $ 1,210,000  
Debt conversion price       $ 1.23                 $ 1.54  
Share price       $ 0.70                    
Increase in accrued interest       $ 10,000,000                    
Note Holder One [Member] | Non Vehicles [Member]                            
Short-Term Debt [Line Items]                            
Face amount               $ 275,250         $ 275,250  
Debt issuance costs                 $ (4,170)       (9,729)  
Proceeds from debt net of issuance costs               $ 25,250         $ 25,250  
Interest rate               8.90%         8.90%  
Deb iInstrument repaid principal               $ 275,250         $ 275,250  
Interest payable               25,250         25,250  
Net proceeds               $ 250,000         $ 250,000  
Interest rate                         10.00%  
Note Holder One [Member] | Non Vehicles [Member] | Subsequent Event [Member]                            
Short-Term Debt [Line Items]                            
Face amount         $ 277,500                  
Proceeds from debt net of issuance costs         $ 57,869                  
Interest rate         8.10%                  
Deb iInstrument repaid principal         $ 277,500                  
Interest payable         27,500                  
Debt Issuance Costs, Net         27,500                  
Proceeds from Related Party Debt         192,131                  
Note Holder One [Member] | Related Party [Member] | Non Vehicles [Member] | Subsequent Event [Member]                            
Short-Term Debt [Line Items]                            
Net proceeds         $ 250,000                  
Note Holder One [Member] | Common Stock [Member]                            
Short-Term Debt [Line Items]                            
Fair value of common stock                         $ 256,000  
Share price                         $ 2.56  
Debt issuance costs                         $ 546,000  
Note Holder One [Member] | Common Stock [Member] | Agreement [Member]                            
Short-Term Debt [Line Items]                            
Stock issued for cash - related party, shares                         100,000  
Note Holder One [Member] | Lender [Member]                            
Short-Term Debt [Line Items]                            
Stock issued for cash - related party, shares                         250,000  
Number of redeemed, shares             150,000              
Controlling interest rate                 5.00%       5.00%  
Note Holder Two And Three [Member]                            
Short-Term Debt [Line Items]                            
Increase in accrued interest       15,000,000                    
Note Holder Two And Three [Member] | Subsequent Event [Member]                            
Short-Term Debt [Line Items]                            
Increase in accrued interest       $ 15,000,000                    
Note Holder Two [Member]                            
Short-Term Debt [Line Items]                            
Face amount                         $ 600,000  
Original issue discount                         60,000  
Fee amount                         28,900  
Debt issue costs                         88,900  
Debt conversion price       $ 1.23                    
Share price       $ 0.70                    
Increase in accrued interest       $ 10,000,000                    
Proceeds from debt net of issuance costs                         511,100  
Note Holder Two [Member] | Subsequent Event [Member]                            
Short-Term Debt [Line Items]                            
Debt conversion price       $ 1.23                    
Increase in accrued interest       $ 10,000,000                    
Note Holder Two [Member] | Common Stock [Member]                            
Short-Term Debt [Line Items]                            
Fair value of common stock                         $ 406,500  
Share price                         $ 2.71  
Debt issuance costs                         $ 495,400  
Note Holder Two [Member] | Common Stock [Member] | Subsequent Event [Member]                            
Short-Term Debt [Line Items]                            
Share price       $ 0.70                    
Note Holder Two [Member] | Lender [Member]                            
Short-Term Debt [Line Items]                            
Stock issued for cash - related party, shares                         150,000  
Controlling interest rate                 5.00%       5.00%  
Note Holder Three [Member]                            
Short-Term Debt [Line Items]                            
Face amount             $ 320,000   $ 320,000       $ 320,000  
Original issue discount             48,000              
Stock issued for cash - related party, shares           180,000                
Fair value of common stock                 270,000          
Debt issuance costs                 $ 320,000       $ 320,000  
Debt conversion price       $ 1.23                    
Increase in accrued interest       $ 10,000,000                    
Proceeds from debt net of issuance costs             $ 272,000              
Trading price                 $ 1.50          
Issuance of shares percentage           9.99%                
Note Holder Three [Member] | Subsequent Event [Member]                            
Short-Term Debt [Line Items]                            
Stock issued for cash - related party, shares           180,000                
Fair value of common stock           $ 270,000                
Debt conversion price       $ 1.23                    
Increase in accrued interest       $ 10,000,000                    
Trading price           $ 1.50                
Issuance of shares percentage           9.99%                
Note Holder Three [Member] | Common Stock [Member]                            
Short-Term Debt [Line Items]                            
Share price       $ 0.70                    
Note Holder Three [Member] | Lender [Member]                            
Short-Term Debt [Line Items]                            
Stock issued for cash - related party, shares             260,000              
Fair value of common stock             $ 539,760              
Controlling interest rate                 5.00%       5.00%  
Trading price             $ 2.076              
Issuance of shares percentage             9.99%              
Noteholder One Two And Three [Member]                            
Short-Term Debt [Line Items]                            
Stock issued for cash - related party, shares   165,000                        
Fair value of common stock   $ 407,550                        
Share price   $ 2.47                        
Note Holder Four To Twenty Five [Member]                            
Short-Term Debt [Line Items]                            
Face amount                 $ 1,375,000       $ 2,585,000  
Original issue discount                 125,000       $ 235,000  
Debt issuance costs                 $ 470,893          
Share price                 $ 0.70       $ 0.70  
Increase in accrued interest                 $ 3,000,000       $ 3,000,000  
Proceeds from debt net of issuance costs                 $ 1,250,000       $ 2,350,000  
Note Holder Four To Twenty Five [Member] | Minimum [Member]                            
Short-Term Debt [Line Items]                            
Interest rate                 8.00%       8.00%  
Note Holder Four To Twenty Five [Member] | Maximum [Member]                            
Short-Term Debt [Line Items]                            
Interest rate                 18.00%       18.00%  
Note Holder Four To Twenty Five [Member] | Lender [Member]                            
Short-Term Debt [Line Items]                            
Stock issued for cash - related party, shares                 190,722          
Fair value of common stock                 $ 345,893          
Note Holder Four To Twenty Five [Member] | Lender [Member] | Minimum [Member]                            
Short-Term Debt [Line Items]                            
Trading price                 $ 1.68          
Note Holder Four To Twenty Five [Member] | Lender [Member] | Maximum [Member]                            
Short-Term Debt [Line Items]                            
Trading price                 $ 1.93          
Note Holder Four [Member]                            
Short-Term Debt [Line Items]                            
Face amount                         $ 2,585,000  
Original issue discount                         235,000  
Increase in accrued interest                         3,000,000  
Proceeds from debt net of issuance costs                         $ 2,350,000  
Note Holder Four [Member] | Minimum [Member]                            
Short-Term Debt [Line Items]                            
Interest rate                         8.00%  
Note Holder Four [Member] | Maximum [Member]                            
Short-Term Debt [Line Items]                            
Interest rate                         18.00%  
Note Holder Four [Member] | Common Stock [Member]                            
Short-Term Debt [Line Items]                            
Share price                         $ 0.70  
Note Holder Four [Member] | Michael Farkas [Member]                            
Short-Term Debt [Line Items]                            
Controlling interest rate                 20.00%       20.00%  
Notes Payable, Other Payables [Member]                            
Short-Term Debt [Line Items]                            
Face amount                         $ 262,500  
Original issue discount                         250,000  
Accrued interest                         13,125  
Repayments of debt                         $ 275,625