XML 79 R57.htm IDEA: XBRL DOCUMENT v3.25.1
DEBT AND CREDIT FACILITIES (Details Narrative) - USD ($)
 12 Months Ended
Sep. 04, 2024
Apr. 17, 2024
Dec. 31, 2024
Dec. 31, 2023
Aug. 01, 2023
Short-Term Debt [Line Items]          
Interest paid-in-kind     $ 838,965  
Interest expense related to back-end fee     3,128,395 475,783  
Minimum cash balance     3,000,000.0    
Annual minimum revenue, year one     60,000,000.0    
Annual minimum revenue, year two     75,000,000.0    
Annual minimum revenue, year three     85,000,000.0    
Annual minimum revenue, year four     95,000,000.0    
Annual minimum revenue, year five     105,000,000.0    
Interest expense     3,196,424 224,749  
Unamortized debt issuance costs     1,007,761 56,520  
Amortization expense of debt issuance costs     209,499 $ 5,138  
CRG Term Loan [Member]          
Short-Term Debt [Line Items]          
Debt issuance costs     1,160,740    
Cadence Term Loan [Member]          
Short-Term Debt [Line Items]          
Write-off of debt issuance costs     56,520    
CRG Term Loan Agreement [Member]          
Short-Term Debt [Line Items]          
Secured term loan   $ 55,000,000.0      
Loans borrowed $ 15,500,000   15,000,000.0    
Remaining amount available for borrowing     $ 40,000,000.0    
Borrowing capacity description     each such borrowing was required to be at least $5.0 million and occur between the Closing Date and June 30, 2025,    
Proceeds from loans used for investment $ 5,000,000.0        
Debt maturity date Mar. 30, 2029        
Interest rate per annum   13.25%      
Incremental increase during an event of default   4.00%      
Cash paid percentage   8.00%      
Paid-in-kind and aggregate principal loan amount, percentage   5.25%      
Debt upfront fee percentage   1.50%      
Debt instrument back-end fee percentage   7.00%      
Interest paid     $ 1,278,424    
Interest paid-in-kind     838,965    
Debt instrument rate description   (i) if prepayment occurs on or prior to the date that is one year following the applicable borrowing (the “Borrowing Date”), an amount equal to 10.0% of the aggregate outstanding principal amount of the CRG Term Loan being prepaid and (ii) if prepayment occurs one year after the applicable Borrowing Date and on or prior to two years following the applicable Borrowing Date, an amount equal to 5.0% of the aggregate outstanding principal amount of the CRG Term Loan being prepaid.      
CRG Term Loan Agreement [Member] | Backend Fee [Member]          
Short-Term Debt [Line Items]          
Interest expense related to back-end fee     358,086    
Cadence Term Loan Agreement [Member]          
Short-Term Debt [Line Items]          
Principal amount         $ 12,000,000.0
Loan percentage used for acquisition         100.00%
Loan bank advance         $ 9,750,000
Bank, interest rate         3.00%
Interest rate on advances       8.30%  
Interest expense     $ 53,438