XML 59 R48.htm IDEA: XBRL DOCUMENT v3.24.3
NOTES AND LOANS PAYABLE (Details Narrative) - USD ($)
3 Months Ended 9 Months Ended
Jun. 11, 2024
Sep. 29, 2023
Jun. 02, 2020
Sep. 30, 2024
Jun. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Apr. 24, 2024
Dec. 31, 2023
Debt Instrument [Line Items]                    
Promissory notes, description             (i) if the Company raises at least $5 million but less than $6 million in its planned underwritten public offering (the “Offering”), then it must pay $250,000 on the closing date of the Offering, with payments of $125,000, $125,000 and $35,000 to follow on the 90th, 180th, and 240th days following the closing of the Offering, respectively; (ii) if the Company raises at least $6 million but less than $7 million in the Offering, then it must pay $390,000 on the closing date of the Offering and $145,000 on the 90th day following the closing of the Offering; and (iii) if the Company raises at least $7 million in the Offering, then it must repay the entire principal amount on the closing date of the Offering. If the Offering is not completed by August 15, 2024, then the Company is required to pay $25,000 on such date and to continue making payments of $25,000 on each monthly anniversary thereof until the entire principal amount is repaid in full. Notwithstanding the foregoing, if the Company abandons the Offering and conducts a new public offering thereafter, then the Company is required to make a payment of $100,000 on the closing date of such other public offering, a second payment of $100,000 on the 90th day following the closing of such offering and $35,000 each month thereafter until the entire principal amount is repaid in full.      
Debt extinguishment and a gain on settlement       $ 0 $ 78,834 $ 0 $ 78,834 $ 390    
Payment of outstanding principal balance       50,000            
Remaining principal balance       485,000     485,000      
Notes payable outstanding       8,215,069     8,215,069     $ 2,280,743
Line of credit maximum borrowing capacity $ 11,000,000 $ 4,500,000             $ 8,000,000  
Discount fee                 2.25%  
Claims balance on new purchases with minimum fee                 $ 10,000  
Line of credit outstanding balance       7,468,971     7,468,971     2,120,100
Interest accrued related to line of credit             252,628      
Line of credit maturity date   Sep. 29, 2025                
Loans And Notes Payable [Member]                    
Debt Instrument [Line Items]                    
Notes payable outstanding       10,989     10,989     10,989
Accrued interest       8,537     8,537     7,547
SBA Loan [Member]                    
Debt Instrument [Line Items]                    
Accrued interest       0     0     956
Proceeds from loans     $ 150,000              
Interest rate     3.75%              
Principal balance       $ 145,109     $ 145,109     $ 149,655
Series R Convertible Preferred Stock [Member]                    
Debt Instrument [Line Items]                    
Conversion of stock, shares 165                  
Conversion of stock, value $ 535,000