XML 69 R56.htm IDEA: XBRL DOCUMENT v3.25.1
Schedule of Notes Payable (Details) (Parenthetical) - USD ($)
 3 Months Ended 12 Months Ended
Mar. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Debt Instrument [Line Items]        
Debt instrument total   $ 1,527,899 $ 1,017,385  
Repayments of notes payable   1,595,167  
Notes Payable Three [Member]        
Debt Instrument [Line Items]        
Debt instrument, monthly payment       $ 3,566
David May [Member] | Management [Member]        
Debt Instrument [Line Items]        
Debt instrument face amount   [1] 467,385  
Accrued interest payable     63,641  
Debt instrument total     $ 531,026  
Debt instrument interest rate     10.00%  
Nonrelated Party [Member] | Notes Payable One [Member]        
Debt Instrument [Line Items]        
Debt instrument interest rate [2]   19.00%    
Additional issued [2]   36,000    
Warrants term   3 years    
Nonrelated Party [Member] | Notes Payable Two [Member]        
Debt Instrument [Line Items]        
Debt instrument interest rate [3]   19.00%    
Additional issued   15,000 [3]   12,000
Warrants term   3 years   3 years
Interest expenses $ 400,000   $ 36,204  
Repayments of notes payable     400,000  
Interest expenses     $ 436,204  
Nonrelated Party [Member] | Notes Payable Three [Member]        
Debt Instrument [Line Items]        
Debt instrument interest rate [4]   1.00%    
[1] Activity was with David May, who is a Board Member. The note of $467,385 and related accrued interest of $63,641 (aggregate $531,026) was repaid in 2023. The note bore interest at 10% and was unsecured.
[2] - These notes were issued with 36,000, three (3) year warrants, which were previously reflected as debt issue costs and were amortized over the life of the debt. These notes were fully repaid in 2023.
[3] - These notes were issued with 15,000, three (3) year warrants, which were previously reflected as debt issue costs and were amortized over the life of the debt. Additionally, in 2022, the Company issued an additional 12,000, three (3) year warrants, which were treated as interest expense in connection with extending the maturity date for notes totaling $400,000 to March 2023. In 2023, the Company repaid $400,000 in notes and related accrued interest of $36,204 (aggregate $436,204).
[4] – This loan, originally a PPP loan, was refinanced in 2022 and was extended from October 2021 to March 2025. Monthly payments were $3,566 per month. In 2023, the remaining balance of the note was repaid in full.