XML 49 R38.htm IDEA: XBRL DOCUMENT v3.25.1
LONG-TERM DEBT (Details Narrative) - USD ($)
3 Months Ended
Nov. 15, 2023
Sep. 26, 2023
Mar. 21, 2023
Mar. 31, 2025
Mar. 31, 2024
Dec. 31, 2024
Line of Credit Facility [Line Items]            
Amortization of debt discount premium       $ 100,444 $ 100,444  
Principal payment to be paid in 2025       8,400,000    
Principal payment to be paid in 2026       $ 10,600,000    
Common stock issued       43,632,700   42,293,907
Issuance of shares 79,330          
Minimum [Member]            
Line of Credit Facility [Line Items]            
Prepayment penalty percentage       1.00%    
Maximum [Member]            
Line of Credit Facility [Line Items]            
Prepayment penalty percentage       3.00%    
Avenue Facility [Member]            
Line of Credit Facility [Line Items]            
Credit facility     $ 40,000,000 $ 2,000,000    
Line of credit   $ 5,000,000 15,000,000      
Uncommitted term loans     20,000,000      
Warrant to purchase stock     $ 1,200,000      
Exercise price     $ 1.24      
Fair value of warrants     $ 873,000      
Debt conversion amount     $ 2,000,000      
Conversion price per share     $ 1.49      
Term loans remaining       1,000,000    
Debt instrument description     The Company incurred other fees associated with the Avenue Facility including: (1) a $300 thousand financing fee, (2) a $200 thousand upfront commitment fee of 1% of the total $20 million in committed capital and (3) $27 thousand in legal fees. The total debt discount recorded of $1.4 million will be amortized over a forty-two-month period.      
Amortization of debt discount premium       100,000 100,000  
Proceeds from Issuance of Debt       15,000,000.0    
Proceeds from issuance costs       12,300,000    
Repayments of Long-Term Debt       $ 2,000,000    
Line of Credit Facility, Expiration Date     Oct. 01, 2026      
Debt Instrument, Interest Rate Terms       interest is based on the greater of: (1) the Prime Rate (as defined in the Supplement) plus 4.75% and (2) 12.5%. As of March 31, 2025, the interest rate was 12.5%. Interest only payments were extended until May 2025.    
Debt instrument, face amount $ 1,000,000     $ 19,000,000    
Common stock issued 672,042          
Exercise of warrants 96,773          
Interest expense, debt       632,000 $ 679,000  
Avenue Facility [Member] | Series B Preferred Stock [Member]            
Line of Credit Facility [Line Items]            
Liquidation value       $ 5,000,000