XML 56 R45.htm IDEA: XBRL DOCUMENT v3.24.3
LOANS PAYABLE (Details Narrative) - USD ($)
 1 Months Ended 3 Months Ended 9 Months Ended
Jul. 12, 2024
Jul. 11, 2024
Feb. 13, 2024
Aug. 07, 2023
Sep. 19, 2024
Aug. 16, 2023
Oct. 19, 2022
Apr. 30, 2022
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Jun. 06, 2023
Exercise price per shares                           $ 1.00
Description of promissory notes       The amendment extends each of the maturity dates of August 17, 2023, and August 30, 2023 respectively, by 180 days. In return, the company has agreed to give $50,000 in either stock or cash at its discretion within ninety days of signing the amendment                    
Gain on extinguishment of debt                 $ (9,101,126) $ 0 $ (8,521,149) $ 0    
Description of anniversary fees                     one-year anniversary of the issuance date of 1.25% of the outstanding advance balance depending on the stock price. The accrued anniversary fees are payable on the date the buyout fee becomes due and payable. The Company records an expense for the 1.25% cash fee ratably over the 12 months      
Debt discount                     $ 177,072 1,212,006    
Promissory note issued     $ 1,111,111               1,111,111      
Issuance cost                     0 $ 50,000    
Original issue discount     $ 1,305,556               1,305,556      
Unamortised debt issuance cost and debt discount                 0   $ 0   $ (177,072)  
Warrants One [Member]                            
Warrant exercise price             $ 30.00              
August 17, 2022 [Member]                            
Maturity date of debt                     Aug. 17, 2023      
Interest rate                     6.00%      
Unamortized debt issuance costs                 0   $ 0   13,056  
Debt issuance costs recorded within accrued expenses                     50,000      
Unamortized debt discounts                 296,082   296,082   1,421,864  
Proceeds from promissory note                     960,000      
Issuance cost                     40,000      
Original issue discount                     $ 111,111      
Warrants to purchase                     46,296      
Warrants granted value                     $ 463,737      
August 30, 2022 [Member]                            
Maturity date of debt                     Aug. 30, 2023      
Interest rate                     6.00%      
Proceeds from promissory note                     $ 1,175,000      
Original issue discount                     $ 130,556      
Warrants granted                     54,398      
Warrants granted value                     $ 569,106      
August 16 2023 [Member]                            
Exercise price per shares           $ 0.01                
Cash payment           $ 600,000                
Loan And Security Agreement [Member]                            
Outstanding balance of promissory note                 0   0   1,577,984  
Unamortised debt issuance cost and debt discount                 0   0   164,016  
Promissory notes payable                 1,198,617   1,198,617   5,808,705  
Interest rate             12.75%              
Forgiven principal amount             $ 2,250,000              
Forgiven amount first call             2,000,000              
Forgiven amount second call             250,000              
Lender fee             45,600              
Loan agreement amount due             $ 40,000              
Issue of warrants to purchase             47,103              
Warrant exercisable             5,580              
Warrant exercise price             $ 30.00              
Issue of warrants             41,520              
Warrant repurchase amount             $ 703,125              
July 7, 2021 [Member] | Parrut acquisition agreement dated [Member]                            
Proceeds from an institutional investor                     $ 1,750,000      
Maturity date of debt                     Jul. 01, 2023      
Interest rate                     6.00%      
Repayment of Montage note                     $ 1,071,522      
Monthly payments                 77,561   77,561      
August 27, 2021 [Member] | Novo Group acquisition [Member]                            
Proceeds from an institutional investor                     $ 3,000,000      
Maturity date of debt               Nov. 01, 2023     Feb. 01, 2024      
Interest rate                     6.00%      
Monthly payments first 12 months                 85,000   $ 85,000      
Monthly payments for months 13 through 24                 110,000   110,000      
Monthly payments for months 25 through 29                 155,000   155,000      
Monthly payments for months 30                 152,357   152,357      
Principal balance reduced, amount               $ 600,000            
February 2023 [Member]                            
Gain on extinguishment of debt                 879,725          
Outstanding balance of promissory note                 1,198,617   1,198,617   1,198,617  
On March 27, 2024 [Member] | Promissory Notes Payable                            
Outstanding balance of promissory note                 0   0   238,723  
Accrued interest, and penalties                     $ 258,714      
Accrued interest, and penalties amount conversion into common stock                     168,414      
Loss on extinguishment of debt                 8,224,042   $ 14,959      
February 9, 2024 [Member] | Promissory Notes Payable                            
Number of warrants from calvary                     104,274      
Gain on extinguishment of debt                 8,224,042   $ 14,959      
Purchase price         $ 720,000                  
Outstanding balance of promissory note $ 705,738 $ 296,082     $ 670,448       $ 523,380   523,380      
Debt cancelled amount                     $ 289,882      
Exchange number of common stock 3,524,634 1,833,935     720,000       286,001   286,001      
Accrued interest, and penalties $ 164,616 $ 19,169     $ 69,827                  
February 9, 2024 One [Member] | Promissory Notes Payable                            
Debt cancelled amount                     $ 302,175      
Purchase number of warrants                     108,912      
On February 12, 2024 [Member] | Promissory Notes Payable                            
Debt discount                     $ 224,332      
Aug 17, 2022 [Member] | Promissory Notes Payable                            
Gain on extinguishment of debt                     594,936      
Outstanding balance of promissory note                 $ 705,738   705,738   1,194,445  
Unamortised debt issuance cost and debt discount                 $ 0   $ 0   $ 0