XML 92 R53.htm IDEA: XBRL DOCUMENT v3.25.1
SHORT-TERM LOAN (Details Narrative) - USD ($)
 1 Months Ended 10 Months Ended 12 Months Ended
Sep. 18, 2024
Jul. 18, 2024
Nov. 19, 2023
Mar. 15, 2023
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2024
Jan. 10, 2024
Short-Term Debt [Line Items]                
Short-Term Debt         $ 10,008,552 $ 72,967 $ 10,008,552  
Interest rate         6.00%   6.00%  
Principal amount               $ 1,562,030
Debt Instrument, Maturity Date, Description         March 2025      
Issuance of common stock       $ 90     $ 268,998  
Sale of stock description             the Combined Company issued one million shares of Newco Stock to the Sponsor as additional merger consideration that vest in the event that prior to the eighth anniversary of the closing of the Business Combination. Fifty percent of the Sponsor Earnout Shares will vest when the VWAP of the Common Stock price equals or exceeds $12.00 per share for a period of 20 trading days in a 30 trading day period, and the remaining fifty percent of the Sponsor Earnout Shares will vest when the VWAP of the Common Stock price equals or exceeds $14.00 per share for a period of 20 trading days in a 30 trading day period, or are otherwise forfeited. Upon the occurrence of a change in control, any remaining unvested Sponsor Earnout Shares become vested.  
Stock Issued During Period, Value, Issued for Services             $ 5,483,019  
Interest expense           7,111    
Convertible Debt [Member]                
Short-Term Debt [Line Items]                
Debt Instrument, Maturity Date, Description         March 2025      
Debt Instrument, Annual Principal Payment         $ 1,800,000   1,800,000  
Debt Instrument, Interest Rate During Period         15.00%      
Stock Issued During Period, Value, Issued for Services         $ 3,400,000      
Debt Instrument, Debt Default, Amount         $ 2,700,000   2,700,000  
Bridge Loan [Member]                
Short-Term Debt [Line Items]                
Interest expense             $ 33,208  
Private Placement [Member]                
Short-Term Debt [Line Items]                
Sale of stock description         (i) the consummation of a private placement offering of Company securities (in which case such issuance shall be on no less favorable terms than the terms of such private placement) and (ii) the Maturity/ Repayment Date, provided that the minimum number of shares of Common Stock shall be no less than 500,000 shares.      
Common Stock [Member]                
Short-Term Debt [Line Items]                
Stock Issued During Period, Shares, New Issues       9,000,000     55,826  
Issuance of common stock       $ 90     $ 6  
Stock Issued During Period, Value, Issued for Services             $ (435)  
Endurance Antarctica Partners II LLC [Member]                
Short-Term Debt [Line Items]                
Interest rate         15.00%   15.00%  
Principal amount         $ 1,750,000   $ 1,750,000  
Debt Instrument, Maturity Date, Description         March 2025      
Warrant description         Endurance will receive warrants representing the right, exercisable within five years of the closing date, of up to 50% of Common Stock issued as Equity Kicker, with each whole warrant exercisable for one share of Common Stock at an exercise price of $11.50 in accordance with the Private Placement terms.      
Endurance Antarctica Partners II LLC [Member] | Common Stock [Member]                
Short-Term Debt [Line Items]                
Stock Issued During Period, Shares, New Issues         5,500,000      
Issuance of common stock         $ 3,500,000      
DRE Chicago LLC [Member]                
Short-Term Debt [Line Items]                
Interest rate         15.00%   15.00%  
Principal amount         $ 250,000   $ 250,000  
Debt Instrument, Maturity Date, Description         March 2025      
Issuance of common stock $ 375,000              
Sale of stock description         In addition, the Company has agreed to issue to the Lenders an aggregate of $2,700,000 in Common Stock as an Equity Kicker, with the price of each share being determined based on terms per the earlier to occur of (i) the consummation of a private placement offering of Company securities (in which case such issuance shall be on no less favorable terms than the terms of such private placement) and (ii) the Maturity/ Repayment Date, provided that the minimum number of shares of Common Stock issued to the Lenders shall be no less than an aggregate of 360,000 shares. The Company recorded the short-term loan as a liability and evaluated embedded features in accordance with the accounting guidance and determined that bifurcation is not required for any embedded feature. By analyzing the economic characteristics of the Equity Kicker terms, the unconditional obligation to transfer variable number of shares where the monetary value of the obligation is a fixed monetary amount known at inception is akin to a traditional debt arrangement with a principal of $1,800,000, which will be settled in cash along with a premium of $2,700,000 in the form of variable number of shares. The Equity Kicker $2,700,000 was triggered by the private placement that occurred on December 31, 2024. Upon such occurrence, the Company has recorded the accretion impact of this premium of $2,700,000 as finance charges in the consolidated statements of operations for the year ended December 31, 2024, and has reported the obligation (which will be settled through issuance of variable number of shares) as short-term loan. In addition, the Lenders will receive warrants representing the right, exercisable within five years of the closing date, of up to 50% of Common Stock issued as Equity Kicker, with each whole warrant exercisable for one share of Common Stock at an exercise price of $11.50 in accordance with the Private Placement terms. Subsequent to year end, the Company has fully repaid the principal amount and accrued interest.      
DRE Chicago LLC [Member] | Common Stock [Member]                
Short-Term Debt [Line Items]                
Stock Issued During Period, Shares, New Issues 470,000              
AFCO Insurance Premium Finance [Member]                
Short-Term Debt [Line Items]                
Carrying amount         $ 258,552   258,552  
Interest expense debt             14,876  
First Insurance Funding [Member]                
Short-Term Debt [Line Items]                
Carrying amount         72,967  
Interest expense debt           $ 717 $ 2,369  
Financing Agreement [Member] | AFCO Insurance Premium Finance [Member]                
Short-Term Debt [Line Items]                
Short-Term Debt   $ 510,000            
Payment terms   The debt is payable in monthly installments of $44,162 per month for 11 months.            
Loans payable   $ 44,162            
Interest rate   8.46%            
Financing Agreement [Member] | First Insurance Funding [Member]                
Short-Term Debt [Line Items]                
Short-Term Debt     $ 80,800          
Payment terms     The debt is payable in monthly installments of $8,389 per month for 10 months.          
Loans payable     $ 8,389          
Interest rate     8.25%          
Loan Agreement [Member] | AFCO Insurance Premium Finance [Member]                
Short-Term Debt [Line Items]                
Other Short-Term Borrowings   $ 44,162