XML 73 R57.htm IDEA: XBRL DOCUMENT v3.26.1
Notes Payable - Avenue Ventures Loan (Details)
1 Months Ended 12 Months Ended
Jun. 17, 2025
USD ($)
$ / shares
shares
May 30, 2025
Apr. 01, 2025
USD ($)
$ / shares
Feb. 21, 2025
USD ($)
Nov. 22, 2024
USD ($)
$ / shares
shares
May 22, 2023
USD ($)
Nov. 22, 2022
USD ($)
$ / shares
Jun. 30, 2024
USD ($)
Dec. 31, 2025
USD ($)
shares
Dec. 31, 2024
USD ($)
Mar. 31, 2026
USD ($)
Jun. 16, 2025
Dec. 05, 2024
$ / shares
Aug. 21, 2024
$ / shares
Notes Payable                            
Conversion of principal amount outstanding                 $ 640,336          
Shares Issued price per share | $ / shares                           $ 32
Issuance of common stock as consideration for modification of loan agreement                   $ 200,000        
Modification date carrying value of extinguished Avenue Loan                 10,262,280          
Modification date fair value of modified Avenue Loan                 10,172,657          
Term of warrant                         5 years  
Exercise price | $ / shares                         $ 0.008  
Interest expense                 379,998          
Interest expense                 1,557,788 2,484,431        
Interest expense added to the principal balance outstanding                 $ 367,308 $ 102,902        
Volatility                            
Notes Payable                            
Warrants and rights outstanding measurement input                 1.07          
Risk free interest rate                            
Notes Payable                            
Warrants and rights outstanding measurement input                 0.0442          
Minimum | Volatility                            
Notes Payable                            
Warrants and rights outstanding measurement input                 1.07 0.86        
Minimum | Risk free interest rate                            
Notes Payable                            
Warrants and rights outstanding measurement input                   0.0439        
Maximum | Volatility                            
Notes Payable                            
Warrants and rights outstanding measurement input                   1.18        
Maximum | Risk free interest rate                            
Notes Payable                            
Warrants and rights outstanding measurement input                   0.0522        
Additional tranche Of avenue loan                            
Notes Payable                            
Payment of origination and legal fees           $ 126,000                
Until Company Raises Threshold Proceeds In Offering                            
Notes Payable                            
Threshold aggregate net proceeds from issuance of stock       $ 3,000,000                    
After Company Raises Threshold Proceeds In Offering                            
Notes Payable                            
Aggregate principal amount       3,000,000                    
Avenue Ventures Loan                            
Notes Payable                            
Aggregate principal amount             $ 15,000,000   $ 8,339,366   $ 8,394,123      
Conversion of principal amount outstanding             $ 5,000,000              
Conversion price | $ / shares     $ 1.68       $ 171.84              
Interest rate (as a percent) 8.00%           7.00%         12.00%    
Basis spread on variable rate             4.45%              
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]             us-gaap:PrimeRateMember              
Additional borrowing amount             $ 5,000,000              
Incremental final payment (as percent)             4.25%              
Final Payment premium             $ 425,000              
Initial principal payment related to loan and security agreement               $ 833,333            
Issuance of common stock as consideration for modification of loan agreement (in shares) | shares         23,771                  
Number of trading days         5                  
Shares Issued price per share | $ / shares         $ 8.42                  
Issuance of common stock as consideration for modification of loan agreement         $ 200,000                  
Payments of debt restructuring costs       1,700,000                    
Debt restructuring principal amount repaid       1,400,000                    
Debt restructuring interest amount repaid       $ 300,000                    
Repayments of notes payable as percentage of net proceeds from offering       65.00%                    
Debt restructuring negotiated adjustment       $ 300,000                    
Aggregate amount                 680,098          
Debt conversion discount on conversion                 $ 39,762          
Debt conversion converted instrument, shares issued | shares                 404,820          
Modification date carrying value of extinguished Avenue Loan       10,300,000                    
Modification date fair value of modified Avenue Loan       10,200,000                    
Gain on debt extinguishment       $ 100,000                    
Debt conversion, threshold percentage on beneficial ownership   9.99%                        
Debt conversion, notice period for effective beneficial ownership   61 days                        
Debt conversion, elimination of debt amount $ 10,000,000                          
Debt instrument, cancellation of final payment 637,500                          
Gain on restructuring of debt $ 0                          
Interest expense                   $ 2,468,863        
Interest expense                 $ 1,557,788          
Amortization of debt discount                 $ 655,997 $ 759,049        
Avenue Ventures Loan | Lender Warrants                            
Notes Payable                            
Number of warrants issued | shares 350,000                          
Term of warrant 5 years                          
Exercise price | $ / shares $ 4                          
Warrants and rights outstanding $ 858,270                          
Warrants and Rights Outstanding, Valuation Technique [Extensible Enumeration] us-gaap:ValuationTechniqueOptionPricingModelMember                          
Avenue Ventures Loan | Discount rate                            
Notes Payable                            
Measurement input       0.70                    
Avenue Ventures Loan | Share price | Lender Warrants                            
Notes Payable                            
Warrants and rights outstanding measurement input 0.0297                          
Avenue Ventures Loan | Volatility                            
Notes Payable                            
Measurement input       1.30                    
Avenue Ventures Loan | Volatility | Lender Warrants                            
Notes Payable                            
Warrants and rights outstanding measurement input 1.24                          
Avenue Ventures Loan | Dividend rate | Lender Warrants                            
Notes Payable                            
Warrants and rights outstanding measurement input 0                          
Avenue Ventures Loan | Risk free interest rate                            
Notes Payable                            
Measurement input       0.042                    
Avenue Ventures Loan | Risk free interest rate | Lender Warrants                            
Notes Payable                            
Warrants and rights outstanding measurement input 0.0399                          
Avenue Ventures Loan | Minimum                            
Notes Payable                            
Extension of interest period           12 months                
Monthly interest-only payments period (in months)             12 months              
Avenue Ventures Loan | Maximum                            
Notes Payable                            
Aggregate principal amount $ 15,000,000                          
Extension of interest period           18 months                
Monthly interest-only payments period (in months)             18 months              
Aggregate amount     $ 10,000,000                      
Debt conversion, threshold percentage on beneficial ownership   19.99%                        
Avenue Ventures Loan | Initial tranche of Avenue Loan                            
Notes Payable                            
Aggregate principal amount             $ 10,000,000              
Avenue Ventures Loan | Additional tranche Of avenue loan                            
Notes Payable                            
Debt gross amount           $ 5,000,000                
Incremental final payment (as percent)           4.25%                
Final Payment premium           $ 212,500                
Final payment of loan           $ 637,500                
Avenue Ventures Loan | Until Company Raises Threshold Proceeds In Offering                            
Notes Payable                            
Percentage of proceeds to be remitted to lender       65.00%                    
Avenue Ventures Loan | After Company Raises Threshold Proceeds In Offering                            
Notes Payable                            
Percentage of proceeds to be remitted to lender       75.00%                    
Avenue Ventures Loan | Avenue, the Lender | Initial tranche of Avenue Loan                            
Notes Payable                            
Aggregate principal amount             4,000,000              
Avenue Ventures Loan | Avenue 2 | Initial tranche of Avenue Loan                            
Notes Payable                            
Aggregate principal amount             $ 6,000,000