XML 145 R52.htm IDEA: XBRL DOCUMENT v3.25.2
NOTES AND LOANS PAYABLE (Details Narrative) - USD ($)
12 Months Ended
Jun. 11, 2024
Jun. 02, 2020
Dec. 31, 2024
Dec. 31, 2023
Dec. 27, 2024
Apr. 24, 2024
Sep. 29, 2023
Debt Instrument [Line Items]              
Line of credit payment 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 day, 180th day, and 240th day 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     $ 78,834 $ 115,448      
Payment of outstanding principal balance     125,000        
Remaining principal balance     410,000        
Notes payable outstanding     9,209,896 2,280,743      
D M L [Member]              
Debt Instrument [Line Items]              
Line of credit maximum borrowing amount $ 11,000,000       $ 15,000,000 $ 8,000,000 $ 4,500,000
Line of credit outstanding     8,645,991 2,120,100      
Line of credit remaining borrowing capacity     6,354,009 2,379,900      
Accrued interest     315,031        
Loans And Notes Payable [Member]              
Debt Instrument [Line Items]              
Notes payable outstanding     10,989 10,989      
Accrued interest     8,869 7,547      
SBA Loan [Member]              
Debt Instrument [Line Items]              
Accrued interest     0 956      
Proceeds from loans   $ 150,000          
Interest rate   3.75%          
Loan payable     142,916 $ 149,655      
Series R Convertible Preferred Stock [Member]              
Debt Instrument [Line Items]              
Conversion of stock, shares 165            
Principal amount     $ 535,000