XML 59 R47.htm IDEA: XBRL DOCUMENT v3.25.1
DEBT AND CREDIT FACILITIES (Details Narrative) - USD ($)
 3 Months Ended
Mar. 19, 2025
Sep. 04, 2024
Apr. 17, 2024
Mar. 31, 2025
Mar. 31, 2024
Dec. 30, 2025
Dec. 31, 2024
Short-Term Debt [Line Items]              
Interest paid-in-kind       $ 411,324    
Interest expense related to back-end fee       1,317,092 267,336    
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      
Unamortized debt issuance costs       1,132,231     $ 1,007,761
Amortization expense of debt issuance costs       59,280 $ 3,083    
CRG Term Loan [Member]              
Short-Term Debt [Line Items]              
Debt issuance costs       183,750     $ 1,160,740
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      
Debt description (i) entitle the Company to two additional borrowings following the Second Borrowing, which borrowings must occur on or prior to December 31, 2025, if at all, and (ii) remove the requirement that any borrowing be in whole multiples of $5.0 million. The total available borrowing amount under the facility and the related interest rate and fees were not modified.     each such borrowing was at least $5.0 million and occurred between the Closing Date and June 30, 2025      
Proceeds from loans used for investment   $ 5,000,000.0          
Loans borrowed       $ 12,250,000      
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       626,779      
Interest paid-in-kind       411,324      
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       $ 176,079      
CRG Term Loan Agreement [Member] | Forecast [Member]              
Short-Term Debt [Line Items]              
Loans borrowed           $ 12,250,000  
First Borrowing [Member]              
Short-Term Debt [Line Items]              
Debt instrument maturity date       May 30, 2029      
Second Borrowing [Member]              
Short-Term Debt [Line Items]              
Debt instrument maturity date       May 30, 2029      
Third Borrowing [Member]              
Short-Term Debt [Line Items]              
Debt instrument maturity date       May 30, 2029