XML 66 R52.htm IDEA: XBRL DOCUMENT v3.25.0.1
Notes Payable (Details Narrative) - USD ($)
3 Months Ended 12 Months Ended
Oct. 03, 2023
Feb. 07, 2022
Apr. 07, 2023
Dec. 31, 2024
Dec. 31, 2023
Line of Credit Facility [Line Items]          
Proceeds from repayment of line of credit       $ 1,050,551
Underwriting fee      
Line of credit        
Value of conversion of convertible securities issued $ 1,472,460       1,472,460
Periodic interest payment       17,460
Interest expense       15,600 53,686
Notes payable, current       152,887 184,904
Common Class A [Member]          
Line of Credit Facility [Line Items]          
Conversion of convertible securities issued, shares 446,206        
Subscription Agreements [Member] | Convertible Promissory Notes [Member]          
Line of Credit Facility [Line Items]          
Principal amount $ 1,455,000   $ 1,455,000    
Convertible promissory notes maturity date, description     July 10, 2024 and October 7, 2024    
Convertible promissory notes, accrued interest     2.00%    
Convertible promissory notes, conversion price     $ 6.00    
Periodic interest payment $ 17,460        
Three Insurance Policy Financing Arrangements [Member]          
Line of Credit Facility [Line Items]          
Principal amount         370,596
Periodic interest payment         32,328
Principal repayments       184,904  
Interest expense       6,265  
Notes payable, current       0 $ 184,904
Three Insurance Policy Financing Arrangements [Member] | Minimum [Member]          
Line of Credit Facility [Line Items]          
Interest rate percentage         10.38%
Three Insurance Policy Financing Arrangements [Member] | Maximum [Member]          
Line of Credit Facility [Line Items]          
Interest rate percentage         14.05%
Two Insurance Policy Financing Arrangements [Member]          
Line of Credit Facility [Line Items]          
Principal amount       378,659  
Principal repayments       225,773  
Interest expense       9,436  
Notes payable, current       152,887  
Two Insurance Policy Financing Arrangements [Member] | Minimum [Member]          
Line of Credit Facility [Line Items]          
Periodic interest payment       $ 11,783  
Interest rate percentage       10.35%  
Two Insurance Policy Financing Arrangements [Member] | Maximum [Member]          
Line of Credit Facility [Line Items]          
Periodic interest payment       $ 19,171  
Interest rate percentage       10.50%  
Revolving Credit Facility [Member] | Loan Agreement [Member]          
Line of Credit Facility [Line Items]          
Revolving line of credit maximum borrowing limit   $ 1,500,000      
Revolving line of credit   $ 800,000      
Revolving line of facility description   Pursuant to the terms of the Revolving Line of Credit, the outstanding balance shall not exceed 75% of the Company’s outstanding accounts receivable due from the State of Indiana aged more than 90 days together with all other accounts receivable aged less than 90 days. The Revolving Line of Credit was to terminate on December 31, 2022, unless extended pursuant to the terms thereof. The Company received extensions on the Revolving Line of Credit such that it will now terminate on October 24, 2023; however, no further advances are available under the Revolving Line of Credit. In the event of a default, all commitments and obligations pursuant to the Revolving Line of Credit will terminate immediately and, at Citizens State Bank of New Castle’s request, all Indebtedness (as defined in the loan agreement) shall become immediately due and payable. Advances on the Revolving Line of Credit are pursuant to a promissory note dated February 7, 2022 which accrues interest at a variable rate of 1.5% above the national prime interest rate as quoted in the Wall Street Journal, not to be less than 4.75% per annum or more than 21% per annum or the maximum rate allowed by law. Interest shall increase by an 2.0% in the event of a default. Pursuant to the promissory note, the Company has been required to pay monthly payments of unpaid interest since March 7, 2022. The Company may prepay all or a portion of the amount due prior to the date upon which it is due without any penalty. In connection with the Revolving Line of Credit, the Company entered into a commercial security agreement with Citizens State Bank of New Castle dated February 7, 2022, pursuant to which it granted Citizens State Bank of New Castle a security interest in the Collateral (as defined in the commercial security agreement) to secure the Indebtedness (as defined in the commercial security agreement).      
Proceeds from payments line of credit         $ 300,000
Proceeds from repayment of line of credit         $ 1,050,551
Underwriting fee   $ 14,076