XML 68 R35.htm IDEA: XBRL DOCUMENT v3.25.1
Convertible Debt and Derivative Liability (Details Narrative) - USD ($)
1 Months Ended 5 Months Ended 12 Months Ended
Dec. 04, 2024
Nov. 15, 2024
Apr. 29, 2024
Sep. 22, 2023
Mar. 01, 2023
Feb. 06, 2023
Feb. 02, 2023
Aug. 06, 2022
Apr. 11, 2022
Dec. 31, 2024
Dec. 31, 2021
Dec. 31, 2024
Dec. 31, 2023
Jan. 01, 2024
Nov. 10, 2022
Oct. 10, 2022
Short-Term Debt [Line Items]                                
Shares issued                   33,103,860   33,103,860 26,526,405      
Extinguishment of debt                       $ 857,723 $ (887,946)      
Repayments of convertible debt                       150,000      
Convertible notes payable                     1,638,760      
Convertible notes payable, debt discount                   0   0 43,288      
Extinguishment of debt                       857,723 857,723      
Gain loss on derivative net                       (887,946) (887,946)      
Convertible Debt [Member]                                
Short-Term Debt [Line Items]                                
Gain loss on derivative net                       (53,257) 148,751      
Twelve Convertible Promissory Notes [Member]                                
Short-Term Debt [Line Items]                                
Convertible Debt                     $ 527,650          
Maturity date             Dec. 31, 2023 Jan. 31, 2023     Jul. 31, 2022          
Original issue discount               5.00%     1.00%     10.00%    
Debt discount                     $ 257,650          
Maturity date               $ 23,072                
Twelve Convertible Promissory Notes [Member] | IPO [Member]                                
Short-Term Debt [Line Items]                                
Offering price                     70.00%          
Convertible Debt I [Member]                                
Short-Term Debt [Line Items]                                
Conversion amount $ 636,852                              
Converted shares of common stock 227,447                              
Conversion price per share $ 2.80                              
Percentage of offering price 70.00%                              
Offering price $ 4.00                              
Senior Secured Note Convertible Debt II [Member] | Securities Purchase Agreement [Member]                                
Short-Term Debt [Line Items]                                
Original issue discount                 10.00%              
Gross proceeds                 $ 1,000,000              
Origination cost                 22,667              
Principal amount                 $ 1,111,111              
Principal amount shares                 514,403              
Debt instrument description                 The Company will have the right at any time to redeem in cash all or a portion of Note II at 120% (or 125% on or after the first six months from the closing) of the principal amount thereof plus any unpaid accrued interest to the date of repayment.              
Debt instrument interest description                 Upon an Event of Default (as defined therein) interest shall accrue at 1 1/2% per month and the 125% of principal and interest through maturity shall be due and payable              
Shares issued                               514,403
Senior Secured Note Convertible Debt II [Member] | Securities Purchase Agreement [Member] | Note II Holder [Member]                                
Short-Term Debt [Line Items]                                
Shares issued                               42,867
Senior Secured Note [Member]                                
Short-Term Debt [Line Items]                                
Maturity date   Dec. 10, 2024                            
Repayments of secured debt                   2,102,797            
Senior Secured Note [Member] | Securities Purchase Agreement [Member]                                
Short-Term Debt [Line Items]                                
Debt instrument description       In addition, the Company agreed to prepay in cash the aggregate principal amount of the Note II of 120% (or 150% on or after the first six months from closing) plus any accrued interest on the sale of all the assets of the Company and its subsidiaries, upon the Change of Control, or on a Qualified Offering. Upon default of Note II, the Company agrees to pay 150% of the outstanding note principal and accrued interest through maturity and all liquidation damages. In addition, upon closing the Note Holder will receive 175% stock coverage. As a result of the material modification, the incremental fair value of the modified derivative was classified as a debt extinguishment.   The Company and the noteholder agreed to a repayment plan on past due interest. In addition, the Company agreed to prepay in cash the aggregate principal amount of the Note II of 120% (or 137.5% on or after the first six months from closing) plus any accrued interest on the sale of all the assets of the Company and its subsidiaries, upon the Change of Control, or on a Qualified Offering. Upon default of Note II, the Company agrees to pay 137.5% of the outstanding note principal, and accrued interest through maturity and all liquidation damages. As a result of the material modification, the incremental fair value of the modified derivative was classified as a debt extinguishment.                    
Shares issued                             514,403  
Extinguishment of debt       $ 217,527   $ 670,419                    
Senior Secured Note [Member] | Securities Purchase Agreement [Member] | Chief Executive Officer [Member]                                
Short-Term Debt [Line Items]                                
Original issue discount     10.00%                          
Shares issued     685,867                          
Annual percentage     3.00%                          
Shares issued value     $ 266,667                          
Convertible debt     1,377,778                          
Modification debt     951,868                          
Derivative liabilities     $ 407,494                          
Senior Secured Note [Member] | Securities Purchase Agreement [Member] | Note II Holder [Member]                                
Short-Term Debt [Line Items]                                
Shares issued                             128,599  
Convertible Promissory Note [Member] | Securities Purchase Agreement [Member]                                
Short-Term Debt [Line Items]                                
Maturity date         Feb. 28, 2026                      
Annual percentage         5.00%                      
Principal amount         $ 150,000                      
Convertible amount into shares of common stock         $ 5,000,000                      
Common stock percentage         70.00%                      
Repayments of convertible debt                   178,386            
Interest expense                       147,705 143,761      
Convertible notes payable                   0   0 1,745,472      
Convertible notes payable, debt discount                   $ 0   $ 0 $ 43,288