XML 118 R83.htm IDEA: XBRL DOCUMENT v3.25.1
Subsequent Events (Details Narrative) - USD ($)
12 Months Ended
May 06, 2025
May 05, 2025
Apr. 28, 2025
Apr. 09, 2025
Apr. 01, 2025
Mar. 26, 2025
Feb. 26, 2025
Jan. 29, 2025
Jan. 07, 2025
Dec. 16, 2024
Sep. 19, 2024
Jun. 10, 2024
Feb. 28, 2025
Feb. 04, 2025
Dec. 31, 2024
Nov. 29, 2024
Nov. 08, 2024
Jun. 26, 2024
May 24, 2024
Feb. 29, 2024
Feb. 04, 2024
Oct. 12, 2023
Number of contingent shares issued                       5,843,993 4,393,993                  
Common sock, shares issued                         1,656,738             936,430    
Common sock, shares outstanding                         1,656,738             936,430   780,423
Total consideration                                 $ 125,190          
Principal amount                         $ 40,000 $ 152,100 $ 220,000 $ 100,000            
Original issue discount                         $ 80,114       $ 18,190          
Interest rate                             15.00%     7.50% 7.50%      
Warrants outstanding to purchase common stock                             1,000,000 140,000            
Shares issued price per share                             $ 4.00              
Restricted shares, issued                         4,000                  
Common Stock [Member]                                            
Shares issued             60,000 4,000 30,000 28,281                        
Subsequent Event [Member]                                            
Line of credit       $ 2,000,000.0                                    
Subsequent Event [Member] | Note One [Member]                                            
Principal amount       500,000                                    
Subsequent Event [Member] | Note Two [Member]                                            
Principal amount       145,000                                    
Exchange Agreement [Member] | Subsequent Event [Member]                                            
Number of contingent shares issued   1,450,000       4,393,993                                
Common sock, shares issued           6,163,525                                
Common sock, shares outstanding           6,163,525                                
Shares issued           4,550,000                                
Issued percentage           73.80%                                
Securities Purchase Agreement [Member]                                            
Total consideration                     $ 250,000                      
Principal amount                     300,000                      
Original issue discount                     $ 50,000                   $ 22,100  
Interest rate                     10.00%                      
Maturity date                     Dec. 19, 2024                      
Securities Purchase Agreement [Member] | Maximum [Member]                                            
Interest rate                     22.00%                      
Securities Purchase Agreement [Member] | Subsequent Event [Member]                                            
Total consideration         $ 300,000                                  
Principal amount         360,000                                  
Original issue discount         $ 60,000                                  
Interest rate         10.00%                                  
Maturity date         Jul. 01, 2025                                  
Warrant description         In conjunction with the issuance of the Alumni Note to Alumni, the Company also issued warrants to purchase 80,000 shares of common stock at a price per share of $4.50, which represents 100% warrant coverage on the principal amount of the Alumni Note. The Alumni Warrants are exercisable on or prior to the five (5) year anniversary of the effective date.                                  
Warrants outstanding to purchase common stock         80,000                                  
Shares issued price per share         $ 4.50                                  
Securities Purchase Agreement [Member] | Subsequent Event [Member] | Maximum [Member]                                            
Interest rate         22.00%                                  
Asset Purchase Agreement [Member] | Subsequent Event [Member]                                            
Payments to acquire businesses         $ 300,000                                  
License fee         $ 336,801                                  
Asset Purchase Agreement [Member] | Subsequent Event [Member] | Common Stock [Member]                                            
Restricted shares, issued         20,000                                  
Purchase Agreement [Member] | Subsequent Event [Member] | FSA Travel LLC [Member]                                            
Payments to acquire businesses     $ 400,000 $ 500,000                                    
Purchase Agreement [Member] | Subsequent Event [Member] | FSA Travel LLC [Member]                                            
Ownership percentage       51.00%                                    
Purchase Agreement [Member] | Subsequent Event [Member] | Common Stock [Member] | FSA Travel LLC [Member]                                            
Shares issued     8,065                                      
Purchase Agreement [Member] | Subsequent Event [Member] | Preferred Stock [Member] | FSA Travel LLC [Member] | Series O Preferred Stock [Member]                                            
Shares issued     129,032 161,291                                    
Line of Credit Agreement [Member] | Subsequent Event [Member]                                            
Line of credit $ 3,000,000                                          
Line of credit maturity date May 31, 2027                                          
Line of credit, interest rate 12.00%                                          
Line of credit advance description The Company received an initial advance of $1,045,000 under the MIP Line of Credit, which was used to repay (i) a $400,000 cash advance previously made by the Trust to the Company (ii) and all outstanding indebtedness under the terms of the Trust Notes, totaling $645,000. Additional advances through May 28, 2025 totaled $441,575, bringing the total amount advanced under the line to $1,486,575.                                          
Initial advance of line of credit $ 1,045,000                                          
Cash advance 400,000                                          
Aditional advances 441,575                                          
Total advances of line of credit $ 1,486,575                                          
Line of Credit Agreement [Member] | Subsequent Event [Member] | Two Promissory Notes [Member]                                            
Cash advance       $ 645,000