XML 150 R56.htm IDEA: XBRL DOCUMENT v3.25.0.1
EQUITY (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Oct. 23, 2023
Jun. 30, 2023
Dec. 31, 2024
Dec. 31, 2023
Sep. 30, 2023
Jun. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Accumulated Other Comprehensive Income (Loss) [Line Items]                
Common stock, shares authorized     Unlimited       Unlimited Unlimited
Common stock, par value     $ 0   $ 0   $ 0 $ 0
Common stock, shares issued     551,503   551,503 [1]   551,503 [1] 551,503 [1]
Common stock, shares outstanding     551,503   551,503 [1]   551,503 [1] 551,503 [1]
Stockholders equity reverse stock split 4:1              
Number of warrants share exercise price             676,663  
Warrant sterm     5 years       5 years  
Stock issued during period shares new issues             401,471  
Payments of Stock Issuance Costs             $ 136,623
Risk-free interest rate     2.80%          
Expected life     5 years          
Annualized volatility     126.02%          
Dividend rate     0.00%          
Payments for repurchase of warrants   $ 544,164            
Deemed dividend           $ 543,234 543,234
Fair value adjustments of warrants   $ 930         (22,570)
Percentage issued and outstanding for common stock     20.00%       10.00%  
Expected term             10 years  
Aggregate intrinsic value of warrants outstanding        
Exercise price range, minimum     $ 2.44       $ 8.88  
Exercise price range, maximum     $ 84       $ 88.80  
Weighted average remaining contractual life     9 years 6 months 10 days       5 years 7 months 6 days  
Recognized share-based payment expense     $ 135,237   $ 318
Incentive Warrants [Member]                
Accumulated Other Comprehensive Income (Loss) [Line Items]                
Risk-free interest rate   4.21%            
Expected life   3 years 9 months            
Annualized volatility   137.62%            
Dividend rate   0.00%            
Finder Warrants [Member]                
Accumulated Other Comprehensive Income (Loss) [Line Items]                
Risk-free interest rate   3.68%            
Expected life   5 years            
Annualized volatility   128.81%            
Dividend rate   0.00%            
Warrant Exercise Incentive Program [Member]                
Accumulated Other Comprehensive Income (Loss) [Line Items]                
Number of warrants share exercise price         253,966     253,966
Stock issued during period shares new issues   68,353            
Shares Issued, Price Per Share   $ 11.44       $ 11.44    
Proceeds from Issuance of Common Stock   $ 781,953            
Net proceeds   645,330            
Payments of Stock Issuance Costs   $ 62,556            
Number of warrants   5,470            
Value of incentive warrants   $ 449,005            
Value of finders warrants   35,919            
Legal Fees   $ 74,066            
Warrant Exercise Incentive Program [Member] | Incentive Warrants [Member]                
Accumulated Other Comprehensive Income (Loss) [Line Items]                
Warrant sterm         5 years     5 years
Price per share         $ 18.00     $ 18.00
Warrant Exercise Incentive Program [Member] | Maximum [Member]                
Accumulated Other Comprehensive Income (Loss) [Line Items]                
Warrant exercise price               50.40
Warrant Exercise Incentive Program [Member] | Minimum [Member]                
Accumulated Other Comprehensive Income (Loss) [Line Items]                
Warrant exercise price               $ 11.44
[1] The number of shares has been restated to reflect the 4:1 reverse stock split effective on October 23, 2023 (Note 1). All historical share and per share amounts reflected in this report have been adjusted to reflect the reverse stock split.