XML 184 R53.htm IDEA: XBRL DOCUMENT v3.24.3
Debt (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
May 09, 2024
Apr. 01, 2024
Jan. 17, 2024
Aug. 14, 2024
Apr. 30, 2024
Jan. 31, 2024
Oct. 31, 2023
Apr. 30, 2023
Mar. 31, 2023
Jun. 30, 2024
Jun. 30, 2023
Sep. 30, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Short-Term Debt [Line Items]                              
Number of shares issued                 $ 25,308         $ 25,308
Debt issuance costs                   $ 1,587,870 $ 231,039     1,403,244
Gain (Loss) on Extinguishment of Debt                           $ 291,000
Common stock shares issuable                   330,000       104,000  
Net proceeds                   $ 250,000     $ 250,000 2,191,308
Proceeds from Related Party Debt                   2,550,000 1,710,000     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%
Next NRG Holding Corp [Member]                              
Short-Term Debt [Line Items]                              
Number of shares issued                           $ 3,700,000  
Debt issuance costs                   964,464        
Interest rate                           7.00%  
Net proceeds                   2,500,000        
Proceeds from Related Party Debt                   4,778,000 225,000        
Increase (Decrease) in Customer Advances                   4,778,000       $ 3,835,000  
Imputed interest expense                   $ 742 $ 0        
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                           $ 123,855 3,463
Subsequent Event [Member]                              
Short-Term Debt [Line Items]                              
Face amount   $ 1,070,000   $ 495,000                      
Original issue discount   100,000   45,000                      
Increase in accrued interest   3,000,000   3,000,000                      
Net proceeds   $ 970,000   $ 450,000                      
Subsequent Event [Member] | Next NRG Holding Corp [Member]                              
Short-Term Debt [Line Items]                              
Number of shares issued                         $ 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]                              
Share Price                   $ 0.00001          
Gain (Loss) on Extinguishment of Debt                           $ 291,000  
Interest payable                   $ 235,428       72,428
Notes payable current                   7,515,713       4,802,115
Imputed interest expense                   $ 742       74,559  
Related Party [Member] | Next NRG Holding Corp [Member]                              
Short-Term Debt [Line Items]                              
Share Price                   $ 0.00001          
Notes payable current                   $ 8,647,650       3,869,650 34,650
Common Stock [Member]                              
Short-Term Debt [Line Items]                              
Original issue discount                           $ 12,500  
Number of shares issued                 3,357         3,357  
Number of shares issued                        
Share Price                             $ 60
Common Stock [Member] | Minimum [Member]                              
Short-Term Debt [Line Items]                              
Share Price                           $ 7.65  
Share issued price per share                           4.80  
Common Stock [Member] | Maximum [Member]                              
Short-Term Debt [Line Items]                              
Share Price                           8.83  
Share issued price per share                           11.98  
Common Stock [Member] | Related Party [Member]                              
Short-Term Debt [Line Items]                              
Share Price                             $ 71.28
Common Stock [Member] | Related Party [Member] | Minimum [Member]                              
Short-Term Debt [Line Items]                              
Share Price                           4.38  
Common Stock [Member] | Related Party [Member] | Maximum [Member]                              
Short-Term Debt [Line Items]                              
Share Price                           $ 8.78  
Lender [Member] | Subsequent Event [Member]                              
Short-Term Debt [Line Items]                              
Number of shares issued   156,000   62,400                      
Michael Farkas [Member] | Subsequent Event [Member]                              
Short-Term Debt [Line Items]                              
Controlling interest rate   20.00%   27.00%                      
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 Instrument, Convertible, Conversion Price, Increase     $ 3.08                     $ 3.85  
Floor price     $ 1.75                        
Increase in accrued interest     $ 10,000,000                        
Note Holder One [Member] | Non Vehicles [Member]                              
Short-Term Debt [Line Items]                              
Face amount         $ 277,500     $ 275,250           $ 275,250  
Debt issuance costs                           (9,729)  
Proceeds from debt net of issuance costs         $ 57,869     $ 25,250           $ 25,250  
Interest rate         8.10%     8.90%           8.90%  
Deb iInstrument repaid principal         $ 277,500     $ 275,250           $ 275,250  
Interest payable         27,500     25,250           25,250  
Net proceeds         250,000     $ 250,000           $ 250,000  
Debt Issuance Costs, Net         27,500                    
Proceeds from Related Party Debt         $ 192,131                    
Interest rate                           10.00%  
Note Holder One [Member] | Common Stock [Member]                              
Short-Term Debt [Line Items]                              
Number of shares issued                           $ 256,000  
Share Price                           $ 6.40  
Debt issuance costs                           $ 546,000  
Note Holder One [Member] | Common Stock [Member] | Agreement [Member]                              
Short-Term Debt [Line Items]                              
Number of shares issued                           40,000  
Note Holder One [Member] | Lender [Member]                              
Short-Term Debt [Line Items]                              
Number of shares issued                           100,000  
Stock Redeemed or Called During Period, Shares             60,000                
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  
Proceeds from debt net of issuance costs                           511,100  
Note Holder Two [Member] | Subsequent Event [Member]                              
Short-Term Debt [Line Items]                              
Debt Instrument, Convertible, Conversion Price, Increase     $ 3.08                        
Increase in accrued interest     $ 10,000,000                        
Note Holder Two [Member] | Common Stock [Member]                              
Short-Term Debt [Line Items]                              
Number of shares issued                           $ 406,500  
Share Price                           $ 6.78  
Debt issuance costs                           $ 495,400  
Note Holder Two [Member] | Common Stock [Member] | Subsequent Event [Member]                              
Short-Term Debt [Line Items]                              
Floor price     $ 1.75                        
Note Holder Two [Member] | Lender [Member]                              
Short-Term Debt [Line Items]                              
Number of shares issued                           60,000  
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                
Number of shares issued           72,000                  
Number of shares issued                   270,000          
Debt issuance costs                   $ 320,000       $ 320,000  
Debt Instrument, Convertible, Conversion Price, Increase     $ 3.08                        
Increase in accrued interest     $ 10,000,000                        
Proceeds from debt net of issuance costs             $ 272,000                
Share issued price per share                   $ 3.75          
Issuance of shares ownership percentage           9.99%                  
Note Holder Three [Member] | Subsequent Event [Member]                              
Short-Term Debt [Line Items]                              
Number of shares issued           72,000                  
Number of shares issued           $ 270,000                  
Debt Instrument, Convertible, Conversion Price, Increase     $ 3.08                        
Increase in accrued interest     $ 10,000,000                        
Share issued price per share           $ 3.75                  
Issuance of shares ownership percentage           9.99%                  
Note Holder Three [Member] | Common Stock [Member]                              
Short-Term Debt [Line Items]                              
Floor price     $ 1.75                        
Note Holder Three [Member] | Lender [Member]                              
Short-Term Debt [Line Items]                              
Number of shares issued             104,000                
Number of shares issued             $ 539,760                
Controlling interest rate                   5.00%       5.00%  
Share issued price per share             $ 5.19                
Issuance of shares ownership percentage             9.99%                
Noteholder One Two And Three [Member]                              
Short-Term Debt [Line Items]                              
Number of shares issued 66,000                            
Number of shares issued $ 407,550                            
Share Price $ 6.18                            
Noteholder One Two And Three [Member] | Lender [Member]                              
Short-Term Debt [Line Items]                              
Issuance of shares ownership percentage 9.99%                            
Note Holder Four To Thirty Four [Member]                              
Short-Term Debt [Line Items]                              
Face amount                   $ 2,805,000       $ 2,585,000  
Original issue discount                   255,000       $ 235,000  
Debt issuance costs                   $ 1,659,227          
Floor price                   $ 1.75       $ 1.75  
Increase in accrued interest                   $ 3,000,000       $ 3,000,000  
Proceeds from debt net of issuance costs                   $ 2,550,000       $ 2,350,000  
Note Holder Four To Thirty Four [Member] | Minimum [Member]                              
Short-Term Debt [Line Items]                              
Interest rate                   8.00%       8.00%  
Note Holder Four To Thirty Four [Member] | Maximum [Member]                              
Short-Term Debt [Line Items]                              
Interest rate                   18.00%       18.00%  
Note Holder Four To Thirty Four [Member] | Lender [Member]                              
Short-Term Debt [Line Items]                              
Number of shares issued                   256,578          
Number of shares issued                   $ 1,404,227          
Note Holder Four To Thirty Four [Member] | Lender [Member] | Minimum [Member]                              
Short-Term Debt [Line Items]                              
Share issued price per share                   $ 3.75          
Note Holder Four To Thirty Four [Member] | Lender [Member] | Maximum [Member]                              
Short-Term Debt [Line Items]                              
Share issued price per share                   $ 7.10          
Note Holder Four To Thirty Four [Member] | Michael Farkas [Member]                              
Short-Term Debt [Line Items]                              
Controlling interest rate                   27.00%       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  
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]                              
Floor price                           $ 1.75  
Note Holder Four [Member] | Michael Farkas [Member]                              
Short-Term Debt [Line Items]                              
Controlling interest rate                           20.00%