XML 55 R44.htm IDEA: XBRL DOCUMENT v3.25.0.1
Debt (Details) - USD ($)
6 Months Ended
Dec. 24, 2024
Jun. 28, 2024
May 31, 2024
Apr. 30, 2024
Oct. 17, 2022
Dec. 31, 2024
May 31, 2025
Sep. 13, 2023
Burlington Promissory Note [Member]                
Debt [Line Items]                
Principal amount         $ 3,000,000      
Interest rate         7.00%     10.00%
Maturity date     Apr. 01, 2027 May 09, 2024 Oct. 17, 2023      
Accrued interest amount           $ 0    
Quarterly payment due     $ 2,366,160          
Original issue discount percentage         8.50%      
Outstanding principal balance           316,920    
Burlington Assignment Agreement [Member]                
Debt [Line Items]                
Maturity date         Dec. 31, 2024      
Principal amount     633,840          
Accrued interest amount         $ 10      
Original issue discount percentage         8.50%      
Annual payment due     1,396,881          
Burlington and Walker Water LLC [Member]                
Debt [Line Items]                
Paid amount     900,000          
Accrued interest amount     419,333     95,715    
Accrues interest percent increase         10.00%      
Annual payment due         $ 100,000      
Outstanding principal balance           1,885,493    
Promissory Note [Member]                
Debt [Line Items]                
Principal amount           $ 633,840    
Accrued interest amount $ 316,920              
Original issue discount percentage           20.00%    
Gary Hollst [Member]                
Debt [Line Items]                
Principal amount 316,920              
Accrued interest amount $ 15,714              
Revolving Credit Facility [Member]                
Debt [Line Items]                
Loan agreement   $ 100,000            
Walker Water LLC [Member] | Burlington Assignment Agreement [Member]                
Debt [Line Items]                
Principal amount     $ 480,667          
Forecast [Member] | Burlington Promissory Note [Member]                
Debt [Line Items]                
Original issue discount percentage             10.00%