XML 170 R62.htm IDEA: XBRL DOCUMENT v3.25.0.1
Subsequent Events (Details Narrative)
 1 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Oct. 01, 2024
shares
Sep. 24, 2024
USD ($)
$ / shares
shares
Aug. 30, 2024
USD ($)
shares
Jul. 25, 2024
USD ($)
$ / shares
shares
Jul. 23, 2024
USD ($)
$ / shares
shares
Jun. 17, 2024
USD ($)
$ / shares
shares
Mar. 28, 2024
USD ($)
$ / shares
shares
Mar. 22, 2024
USD ($)
$ / shares
shares
Nov. 07, 2023
$ / shares
shares
Nov. 07, 2023
$ / shares
shares
Jan. 31, 2024
shares
Jun. 30, 2024
USD ($)
$ / shares
Sep. 30, 2024
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
shares
Sep. 30, 2023
USD ($)
shares
Dec. 31, 2024
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
shares
Dec. 31, 2022
USD ($)
$ / shares
shares
Oct. 08, 2024
Jun. 14, 2024
$ / shares
shares
Dec. 31, 2021
$ / shares
Subsequent Event [Line Items]                                          
Issuance of Series A-2 Preferred Stock. shares | shares                 20,000,000 543,057 277,778                    
Gross proceeds from related party loans                         $ 400,000 $ 954,000              
Business combination, consideration underwriting commission                         8.00% 8.00%     8.00%        
Proceeds form convertible notes             $ 4,500,000             $ 3,875,000   $ 4,175,000 [1] $ 5,140,000 [2]      
Warrants outstanding | shares             50,000   3,859,464 3,859,464     14,380,958 12,181,019,000 12,181,019   12,181,019,000 2,367,607,000      
Warrant exercise price | $ / shares             $ 1.20           $ 1.20         $ 1.00     $ 0.10
Proceeds from issuance of private placement                         $ 6,270,000              
Shares issued | shares                         28,175,172 23,572,232     23,572,232 4,033,170      
Share price | $ / shares                         $ 10.00                
Share issued price | $ / shares                 $ 10.00 $ 10.00                      
Shares outstanding | shares                         27,987,427 23,572,232     23,572,232 4,033,170      
Principal amount                                      
Shares exerciseable | shares                                 613,510,000 6,648,000      
Warrant [Member]                                          
Subsequent Event [Line Items]                                          
Warrants outstanding | shares                 543,057 543,057                      
Related Party [Member]                                          
Subsequent Event [Line Items]                                          
Gross proceeds from related party loans                       $ 1,600,000                  
Debt conversion price | $ / shares                       $ 0.7535                  
Non convertible loans                         $ 1,600,000                
Forecast [Member]                                          
Subsequent Event [Line Items]                                          
Issuance of Series A-2 Preferred Stock. shares | shares   1,918,591   1,297,059 1,297,059 500,000                              
Bought back shares of Common Stock | shares                               187,745          
Warrants outstanding | shares                                       50,000  
Warrant exercise price | $ / shares       $ 1.0278 $ 1.0278                             $ 1.20  
Proceeds from issuance of private placement   $ 1,700,000   $ 4,600,000 $ 4,600,000                                
Sale of share price | $ / shares   $ 0.65   $ 1.0278 $ 1.0278                                
Warrants outstanding       $ 1,323,530 $ 1,323,530                                
Shares issued | shares       2,301,791 2,301,791                                
Share price | $ / shares       $ 0.85 $ 0.85                                
Share issued price | $ / shares       $ 0.0001 $ 0.0001                                
Proceeds from issuance of common stock           $ 25,000,000.0                              
Equity purchase agreement description           Each advance may not exceed the greater of 500,000 shares and 100% of the average daily volume traded of the Common Stock during the five trading days immediately prior to requested advance. The shares would be purchased at a price equal to 97% of the Market Price as defined in the SEPA. The Company may establish a minimum acceptable price in each advance below which the Company will not be obligated to make any sales to Yorkville                              
Shares outstanding voting percentage           4.99%                              
Shares outstanding | shares           4,767,616                              
Sale of stock percentage           19.99%                              
Structuring fees           $ 25,000                              
Commitment fees           500,000                              
Monthly shares     $ 12,000                                    
Restricted stock units | shares     100,000                                    
Restricted stock units issued | shares 45,000                                        
Forecast [Member] | Warrant [Member]                                          
Subsequent Event [Line Items]                                          
Warrant exercise price | $ / shares   $ 0.325                                      
Warrants exercisable | shares   133,095                                      
Forecast [Member] | Prefunded Warrants [Member]                                          
Subsequent Event [Line Items]                                          
Warrant exercise price | $ / shares   $ 0.65                                      
Share issued price | $ / shares   $ 0.0001                                      
Warrants exercisable | shares   743,314                                      
Forecast [Member] | Related Party [Member]                                          
Subsequent Event [Line Items]                                          
Gross proceeds from related party loans                               $ 2,000,000.0          
Loans converted into common stock                               $ 1,600,000          
Debt conversion price | $ / shares                               $ 0.7535          
Non convertible loans                               $ 400,000          
Business combination, consideration underwriting commission                               8.00%          
Non convertible loans repaid                               $ 200,000          
Forecast [Member] | Kingwood Capital Partners LLC [Member]                                          
Subsequent Event [Line Items]                                          
Business combination, consideration underwriting commission                               $ 3,000,000.0          
Forecast [Member] | EF Hutton [Member]                                          
Subsequent Event [Line Items]                                          
Issuance of Series A-2 Preferred Stock. shares | shares                               256,944          
Forecast [Member] | Kingwood Capital Partners LLC [Member]                                          
Subsequent Event [Line Items]                                          
Issuance of Series A-2 Preferred Stock. shares | shares                               20,834          
Convertible Promissory Note [Member]                                          
Subsequent Event [Line Items]                                          
Proceeds form convertible notes                         14,200,000       $ 14,200,000        
Convertible Promissory Note [Member] | Related Party [Member]                                          
Subsequent Event [Line Items]                                          
Proceeds form convertible notes                         $ 12,300,000       $ 12,300,000        
Convertible Promissory Note [Member] | Forecast [Member]                                          
Subsequent Event [Line Items]                                          
Principal amount           $ 1,500,000                              
Debt instrument description           The Yorkville Promissory Note is due on June 18, 2025, and interest shall accrue at an annual rate equal to 0%, subject to an increase to 18% upon an event of default as described in the Yorkville Promissory Note.                              
Description of promissory note           (a) $1.3408 per share (subject to downward reset upon the filing of the resale registration statement described below) or (b) 90% of the lowest daily VWAP of the Common Stock on Nasdaq during the seven trading days immediately prior to each conversion (the “Variable Price”), but which Variable Price may not be lower than the Floor Price then in effect                              
Floor price | $ / shares           0.28                              
Subsequent Event [Member]                                          
Subsequent Event [Line Items]                                          
Debt default interest rate 18.00%                                        
Proceeds form convertible notes             $ 4,500,000                            
Share price | $ / shares               $ 1.00                          
Monthly shares               $ 12,000                          
Shares exerciseable | shares               147,000                          
Subsequent Event [Member] | Ms Coonse Mc Craw [Member] | Restricted Stock Units (RSUs) [Member]                                          
Subsequent Event [Line Items]                                          
Number of restricted stock units granted | shares 45,000                                        
Subsequent Event [Member] | Mr Clarke [Member] | Restricted Stock Units (RSUs) [Member]                                          
Subsequent Event [Line Items]                                          
Number of restricted stock units granted | shares 45,000                                        
Subsequent Event [Member] | Yorkville Note [Member]                                          
Subsequent Event [Line Items]                                          
Payment premium percentage on principal amount                                     10.00%    
Debt default interest rate                                     18.00%    
[1] Impact of errors related to the valuation of the convertible promissory notes containing certain embedded features that were not previously considered, which are now accounted for under the FVO (including accrued interest).
[2] Impact of errors related to the valuation of the convertible promissory notes containing certain embedded features that were not previously considered, which are now accounted for under the FVO (including accrued interest).