XML 95 R84.htm IDEA: XBRL DOCUMENT v3.26.1
Convertible Notes Payable (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended
Nov. 12, 2025
Oct. 06, 2025
Jul. 15, 2025
Jun. 30, 2026
Jun. 30, 2025
Mar. 31, 2025
Jun. 30, 2026
Jun. 30, 2025
Mar. 31, 2026
Feb. 20, 2026
Jan. 09, 2026
Dec. 31, 2025
Sep. 30, 2025
Sep. 11, 2025
Jul. 25, 2025
Short-Term Debt [Line Items]                              
Aggregate principal amount $ 354,200 $ 296,700 $ 354,200                        
Issued discount convertible notes 46,200 38,700 46,200                        
Purchase price 308,000 258,000 $ 308,000               $ 293,000        
Additional fee $ 8,000 $ 8,000         $ 8,000                
Repayments of Convertible Debt             892,907              
Amortized debt issuance cost       $ 12,877 $ 0 $ 6,333,616 4,606,282                
Interest expense       5,230,404   7,565,321              
Convertible notes payable       $ 5,400,405     $ 5,400,405   $ 4,831,699     $ 4,839,333 $ 4,552,653    
Advance Rent                           $ 2,000,000.0 $ 3,000,000.0
Debt Instrument, Convertible, Conversion Price       $ 10.00     $ 10.00                
Trigger amount             $ 750,000                
Unpaid interest percent             5.00%                
fair value of the notes       $ 5,000,000     $ 5,000,000                
Fair value of notes       $ 5,400,405     $ 5,400,405           4,552,653    
Aggregate principal amount                   $ 5,500,000 354,200        
Aggregate original issue discount                     46,200        
Additional fees                     $ 8,000        
Conversion Price [Member]                              
Short-Term Debt [Line Items]                              
Debt Instrument, Convertible, Conversion Price       $ 1.00     $ 1.00                
Debt [Member]                              
Short-Term Debt [Line Items]                              
Amortized debt issuance cost       $ 14,012 0   $ 42,035 0              
Total amortized debt issuance cost             124,614 290,766              
Interest expense       10,681 0   35,374 0              
Debt 1 [Member]                              
Short-Term Debt [Line Items]                              
Amortized debt issuance cost       17,533 0   41,707 0              
Interest expense       12,751 0   31,878 0              
January 2026 Notes [Member]                              
Short-Term Debt [Line Items]                              
Interest expense             23,377 0              
Amortized debt issuance cost       31,151 0 0 12,751                
Convertible Debt [Member]                              
Short-Term Debt [Line Items]                              
Repayments of Convertible Debt       99,176     396,704                
Amortized debt issuance cost           0 45,463                
Interest expense       6,376 0 $ 0 31,878                
Convertible Notes [Member]                              
Short-Term Debt [Line Items]                              
Interest expense       74,795 $ 0   225,205 $ 0              
Convertible notes payable       0     0           308,737    
Unamortized debt issuance cost       0     0           45,463    
Convertible Notes [Member] | Debt [Member]                              
Short-Term Debt [Line Items]                              
Convertible notes payable       1,269     1,269           0    
Unamortized debt issuance cost       4,665     4,665           0    
Convertible Notes [Member] | Debt 1 [Member]                              
Short-Term Debt [Line Items]                              
Convertible notes payable       93,767     93,767           0    
Unamortized debt issuance cost       12,493     12,493           0    
Convertible Notes [Member] | January 2026 Notes [Member]                              
Short-Term Debt [Line Items]                              
Convertible notes payable       331,150     331,150           0    
Unamortized debt issuance cost       23,050     23,050           0    
Convertible Debentures [Member]                              
Short-Term Debt [Line Items]                              
Convertible notes (at fair value)       5,400,405     5,400,405           4,552,653    
July Notes (at amortized cost)                     308,737    
October Note (at amortized cost)       1,269     1,269              
November Note (at amortized cost)       93,767     93,767              
January 2026 Note (at amortized cost))       331,150     331,150              
Balance, Convertible notes payable       $ 5,826,591     $ 5,826,591           $ 4,861,390