XML 76 R65.htm IDEA: XBRL DOCUMENT v3.24.3
DEBT (Details Narrative) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 17, 2024
Jul. 18, 2024
Jan. 18, 2024
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Sep. 16, 2024
Aug. 23, 2024
Apr. 08, 2024
Oct. 01, 2023
Oct. 14, 2022
Short-Term Debt [Line Items]                          
Face amount   $ 7,500,000                      
Interest rate   12.00%                      
Aggregate subscription price       $ 2,580,000   $ 2,580,000              
Debt discount       301,643   $ 301,643            
Debt term           5 years              
First Anniversary [Member]                          
Short-Term Debt [Line Items]                          
Payment of long term debt   $ 1,125,000                      
Second Anniversary [Member]                          
Short-Term Debt [Line Items]                          
Payment of long term debt   1,875,000                      
Common Class A [Member] | Bridge Warrant Shares [Member]                          
Short-Term Debt [Line Items]                          
Warrant exercise price                     $ 0.01    
Warrant purchase 188,889                   188,889    
Warrant purchase                 $ 1,887,001        
Gains losses on extinguishment of debt $ 1,888,889                        
IPO [Member] | Common Class A [Member]                          
Short-Term Debt [Line Items]                          
Aggregate subscription price     $ 1,700,000                    
Securities Purchase Agreement [Member]                          
Short-Term Debt [Line Items]                          
Debt discount       0   $ 0              
Debt issuance cost       23,500   23,500              
Amortization of debt discount           189,000              
Interest expense       154,000   298,000              
Securities Purchase Agreement [Member] | IPO [Member]                          
Short-Term Debt [Line Items]                          
Debt instrument description     The aggregate gross proceeds received from the investors in connection with the Security Purchase Agreement (“SPA”) was $1,700,000. The Notes were issued at a 10% original issue discount (“OID”) and accrue interest at a rate of 10% per annum beginning 60 days after issuance of the Notes. All accrued and unpaid principal and interest shall be due and payable upon the earlier of (1) the closing of the IPO, (2) January 18, 2025 or (3) upon an event of default as defined in the Notes.                    
Loan And Security Agreement [Member] | Green Acres Market [Member]                          
Short-Term Debt [Line Items]                          
Face amount   $ 7,500,000                      
Interest rate   12.00%                      
Debt term   3 years                      
Acquisition percentage   10.00%                      
Promissory Notes [Member]                          
Short-Term Debt [Line Items]                          
Face amount                         $ 3,000,000
Interest rate                         6.00%
Outstanding Debt           1,955,000   2,378,000          
Interest expense       31,000 $ 39,000 99,000 $ 123,000            
Secured Promissory Notes [Member]                          
Short-Term Debt [Line Items]                          
Face amount       629,000   629,000   728,000       $ 750,000  
Interest rate                       6.00%  
Interest expense       10,000 0 31,000 0            
Debt fair value                       $ 718,000  
Secured Promissory Notes [Member] | Acquisition Loan And Security Agreement [Member]                          
Short-Term Debt [Line Items]                          
Face amount                   $ 1,825,000      
Interest rate                   6.00%      
Outstanding Debt           1,799,000   $ 0          
Interest expense       $ 13,000 $ 0 $ 13,000 $ 0            
Unsecured Promissory Note [Member] | Securities Purchase Agreement [Member]                          
Short-Term Debt [Line Items]                          
Interest rate     10.00%                    
Aggregate subscription price     $ 1,889,000                    
Unsecured Promissory Note [Member] | Securities Purchase Agreement [Member] | IPO [Member]                          
Short-Term Debt [Line Items]                          
Aggregate subscription price     $ 1,889,000