XML 87 R70.htm IDEA: XBRL DOCUMENT v3.25.1
Convertible Notes Payable (Details Narrative) - USD ($)
 1 Months Ended 3 Months Ended
Feb. 28, 2025
Dec. 31, 2024
Nov. 30, 2024
Sep. 30, 2024
Mar. 31, 2025
Mar. 31, 2024
Apr. 09, 2025
Dec. 31, 2023
Jul. 31, 2021
May 31, 2021
Jan. 31, 2021
Oct. 31, 2020
Proceeds received from convertible notes payable $ 15,000,000     $ 8,000,000 $ 14,432,879            
Convertible promissory note $ 16,500,000     $ 9,600,000                
Common stock purchase warrant purchase price per share $ 15.00   $ 9.20 $ 6.50     $ 7.52 $ 0.625 $ 5.625 $ 5.00 $ 1.50 $ 1.50
Exercisable of warrants duration 5 years   5 years 5 years       5 years 5 years 5 years 5 years 5 years
Securities purchase agreement commitment fee expense $ 525,000     $ 280,000                
Convertible notes payable monthly installment amount $ 1,650,000     $ 533,334                
Convertible notes payable term, description At the Company’s option, monthly payments could be increased up to $5,000,000 so long as the Company’s market capitalization is at least $400 million. In addition, Lind could, at its option, increase the monthly payment amount up to $5,000,000 so long as the Company’s market capitalization is at least $400 million. The monthly payments due under the February 2025 Note can be made by the issuance of common stock valued at the Repayment Share Price, cash in an amount equal to 1.025 times the required payment amount, or a combination thereof. The Repayment Share Price is defined in the February 2025 Note as ninety percent of the average of the five consecutive lowest daily VWAPs for our common stock during the twenty trading days prior to the payment date. The fair value of the convertible note and related warrants were estimated using a Monte Carlo simulation model. No value was assigned to the warrant liability due to the fair market value of the convertible note payable being in excess of the proceeds received.     At the Company’s option, monthly payments could have been increased up to $1,000,000 so long as the Company’s market capitalization was at least $50 million. In addition, if the Repayment Share Price (as defined below) was equal to or greater than $2.00, Lind could have at its option, increased the monthly payment amount up to $1,300,000 for up to two months. The monthly payments due under the September 2024 Note could have been made by the issuance of common stock valued at the Repayment Share Price, cash in an amount equal to 1.025 times the required payment amount, or a combination thereof. The Repayment Share Price was defined in the September 2024 Note as ninety percent of the average of the five consecutive lowest daily VWAPs for our common stock during the twenty trading days prior to the payment date, subject to a floor price of $0.75 per share. The fair value of the convertible note and related warrants were estimated using a Monte Carlo simulation model. No value was assigned to the warrant liability due to the fair market value of the convertible note payable being in excess of the proceeds received.                
Convertible notes payable   $ 9,600,000     $ 25,132,556              
Conversion of common shares   1,476,923                    
Common stock conversion price per share   $ 6.50                    
First Amendment [Member]                        
Proceeds received from convertible notes payable     $ 6,000,000                  
Convertible promissory note     7,200,000                  
Securities purchase agreement commitment fee expense     210,000                  
Convertible notes payable monthly installment amount     $ 400,000                  
Convertible notes payable term, description     At our option, monthly payments could have been increased up to $750,000 so long as our market capitalization was at least $50 million. In addition, if the Repayment Share Price was equal to or greater than $2.00, Lind could have at its option, increased the monthly payment amount up to $975,000 for up to two months. The monthly payments due under the November 2024 Note could have been made by the issuance of common stock valued at the Repayment Share Price, cash in an amount equal to 1.025 times the required payment amount, or a combination thereof. The Repayment Share Price was defined in the November 2024 Note as ninety percent of the average of the five consecutive lowest daily VWAPs for our common stock during the twenty trading days prior to the payment date, subject to a floor price of $0.75 per share. The fair value of the convertible note and related warrants were estimated using a Monte Carlo simulation model. No value was assigned to the warrant liability due to the fair market value of the convertible note payable being in excess of the proceeds received.                  
Convertible notes payable   $ 7,200,000                    
Conversion of common shares   782,607                    
Common stock conversion price per share   $ 9.20                    
Warrant [Member]                        
Common stock purchase warrant 1,000,000     750,000                
Common stock purchase warrant purchase price per share $ 15.00     $ 6.50                
Exercisable of warrants duration 5 years     5 years                
Warrant [Member] | First Amendment [Member]                        
Common stock purchase warrant     326,000                  
Common stock purchase warrant purchase price per share     $ 9.20                  
Exercisable of warrants duration     5 years