XML 52 R41.htm IDEA: XBRL DOCUMENT v3.25.0.1
DEBT (Details Narrative)
1 Months Ended 3 Months Ended 12 Months Ended
Nov. 01, 2024
USD ($)
$ / shares
shares
Oct. 31, 2024
USD ($)
shares
Dec. 31, 2024
USD ($)
Dec. 31, 2023
USD ($)
Sep. 30, 2024
USD ($)
$ / shares
shares
Sep. 30, 2023
Apr. 28, 2023
USD ($)
Short-Term Debt [Line Items]              
Principal loan amount   $ 1,365,000         $ 209,497
Common share purchase warrants | shares   401,310          
Interest rate 10.00%       10.00% 6.00%  
Debt maturity date     Sep. 12, 2024   Sep. 12, 2024    
Conversion price | $ / shares         $ 3.40    
Debt extinguishment of loss     $ 105,349      
Warrants and rights outstanding, term     5 years   5 years    
Unamortized debt discount     $ 1,474,163        
Proceeds allocated to warrants         $ 431,666    
Received loan from former director         45,000    
Principal payment $ 1,365,000            
Accrued interest 59,788   59,788        
Proceeds allocated to warrants     1,792,002        
Unpaid principal loan amount     $ 115,936   $ 115,936    
Measurement Input, Risk Free Interest Rate [Member]              
Short-Term Debt [Line Items]              
Warrants and rights outstanding, measurement input     3.06   3.41    
Measurement Input, Price Volatility [Member]              
Short-Term Debt [Line Items]              
Warrants and rights outstanding, measurement input     125.14   128.69    
Measurement Input, Expected Dividend Rate [Member]              
Short-Term Debt [Line Items]              
Warrants and rights outstanding, measurement input     0   0    
Measurement Input, Discount Rate [Member] | Warrant [Member]              
Short-Term Debt [Line Items]              
Unamortized debt discount         $ 832    
Senior Secured Convertible Debenture [Member]              
Short-Term Debt [Line Items]              
Principal loan amount         $ 1,365,000    
Common share purchase warrants | shares         401,310    
Accrued interest         $ 50,008    
New Debenture [Member]              
Short-Term Debt [Line Items]              
Principal amount   $ 59,788          
Convertible Debenture [Member]              
Short-Term Debt [Line Items]              
Proceeds from issuance of debt 1,424,788            
Private Placement [Member]              
Short-Term Debt [Line Items]              
Convertible debentures issued | shares         1,365    
Gross proceeds         $ 1,365,000    
Private Placement [Member] | Warrant [Member]              
Short-Term Debt [Line Items]              
Principal loan amount 2,236,551            
Private Placement [Member] | Senior Secured Convertible Debenture [Member]              
Short-Term Debt [Line Items]              
Convertible debentures issued | shares         500    
Principal loan amount         $ 1,000    
Common share purchase warrants | shares         294    
Warrant exercisable period         5 years    
Exercise price of warrants or rights | $ / shares         $ 4.08    
Common share purchase warrants | shares         1    
Warrants per unit | shares         294    
Debt extinguishment of loss         $ 495,051    
Fair value of the amended warrants         494,219    
Private Placement [Member] | Convertible Debenture [Member]              
Short-Term Debt [Line Items]              
Principal loan amount $ 4,276,389            
Warrant exercisable period 5 years            
Exercise price of warrants or rights | $ / shares $ 1.91            
Received loan from former director         4,276,389    
Proceeds from subscription         $ 2,250,000    
Private Placement [Member] | One Convertible Debenture [Member]              
Short-Term Debt [Line Items]              
Principal loan amount $ 1,000            
Common share purchase warrants | shares 523