XML 56 R23.htm IDEA: XBRL DOCUMENT
v3.25.1

Convertible Debt and Derivative Liability (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Debt Disclosure [Abstract] |
Schedule of Fair Value Derivative Liability | The fair value of the derivative liability of Notes I, Note II and Note III was estimated using the Monte Carlo Valuation model at issuance and each reporting period with the following assumptions: Schedule of Fair Value Derivative Liability
|  | NOTE III |  |  | NOTES I, II & III |  |  | NOTES I, II & III |
|  | March 1, 2023 (Issuance) |  |  | December 31, 2023 |  |  | December 31, 2024 |
Dividend Rate |  |  | - |  |  |  | - |  |  |  | - |
Term |  |  | 0.25 |  |  |  | 0.25 |  |  |  | 0.13 |
Volatility |  |  | 90 | % |  |  | 90 | % |  |  | 90 | %
Risk-free rate |  |  | N/A |  |  |  | 4.70 | % |  |  | 5.00 | %
Probability of IPO |  |  | 60 | % |  |  | 60 | % |  |  | 60 | %
Derivative liability, measurement input |  |  | 60 | % |  |  | 60 | % |  |  | 60 | %
Schedule of Derivative Liability | A summary of activity of the derivative liability pertaining to the Notes is presented below: Schedule of Derivative Liability
|  | Derivative Liability |
Balance at December 31, 2022 |  | $ | 710,599 |
Fair value at issuance March 1, 2023 |  |  | 55,604 |
Fair value adjustment on date of amendment, net |  |  | 887,946 |
Fair value change |  |  | (148,751 | )
Balance at December 31, 2023 |  | $ | 1,505,398 |
Fair value change |  |  | 53,257 |
Extinguishment of derivative liability - Note II |  |  | (1,359,362 | )
Fair value at issuance on April 29, 2024 - Senior Secured Note |  |  | 407,494 |
Repayment of derivative liability |  |  | (606,787 | )
Fair value at issuance |  |  | 407,494 |
Derivative liability Balance |  | $ | 606,787 |
Balance at December 31, 2024 |  | $ | - |
Derivative liability Balance |  | $ | - |

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the location and amount of derivative instruments and nonderivative instruments designated as hedging instruments reported before netting adjustments, and the amount of gain (loss) on derivative instruments and nonderivative instruments designated and qualified as hedging instruments. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 815 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 4E -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4E Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4C -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4C Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 815 -SubTopic 10 -Section 50 -Paragraph 4A -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480434/815-10-50-4A + Details
Name: | us-gaap_ScheduleOfDerivativeInstrumentsGainLossInStatementOfFinancialPerformanceTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of derivative liabilities at fair value. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDerivativeLiabilitiesAtFairValueTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration