XML 70 R59.htm IDEA: XBRL DOCUMENT v3.25.2
Notes Payable, Related Parties (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 4 Months Ended 6 Months Ended 12 Months Ended
May 07, 2025
Aug. 30, 2024
Jul. 30, 2024
May 22, 2024
Apr. 16, 2024
Jan. 10, 2024
Jun. 30, 2025
Jun. 30, 2024
May 22, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Feb. 14, 2025
Jan. 09, 2024
Debt discounts                       $ 339,698    
Call option value               $ 140,491     $ 290,085      
Stated interest expense                   $ 9,972 903      
Notes Payable [Member]                            
Interest expense                   $ 9,972 903      
Maximum [Member]                            
Proceeds of notes         $ 80,000                  
Warrant [Member]                            
Warrants to purchase shares             2,287,415     2,287,415     39,747  
Warrant exercisable exercise price             $ 2.34     $ 2.34        
Warrant [Member] | Call Option [Member]                            
Call option value                       $ 80,908    
Common Stock [Member]                            
Call option value               $ 139     216      
Subscription Agreement [Member]                            
Maturity date                 Dec. 31, 2025          
Interest rate       15.00%         15.00%          
Warrant exercise price, increase           $ 2.00                
Warrant exercise price, decrease           $ 1.00                
Warrant term description           the outside maturity date of the Senior Notes held by the Holders was extended from December 31, 2024 to December 31, 2025                
Interest expense                   $ 89,949        
Proceeds from sale of senior notes and warrants       $ 1,050,000         $ 1,675,000 $ 1,675,000        
Interest rate per annum       15.00%         15.00%          
Sale of senior secured promissory notes         $ 225,000                 $ 400,000
Repayment of aggregate principal     $ 115,000                      
Repayments of senior debt             $ 310,000              
Number of warrants exercised for stock             135,000              
Aggregate purchase price of warrants exercised for stock             $ 135,000              
Subscription Agreement [Member] | Minimum [Member]                            
Warrants to purchase shares         100,000                  
Proceeds from secured notes payable         $ 400,000                  
Subscription Agreement [Member] | Maximum [Member]                            
Warrants to purchase shares         600,000                  
Proceeds from secured notes payable         $ 2,000,000                  
Subscription Agreement [Member] | Warrant [Member]                            
Warrants to purchase shares       262,500         262,500          
Warrant exercisable expected term           10 years                
Warrant exercisable exercise price       $ 1.00   $ 1.00     $ 1.00          
Shares issued         56,250                 100,000
Payments for repurchase of warrants         $ 46,290                  
Subscription Agreement [Member] | Warrant [Member] | Senior Secured Promissory Notes [Member]                            
Warrants to purchase shares       518,750     518,750   518,750 518,750        
Subscription Agreement [Member] | Common Stock [Member]                            
Warrants to purchase shares         100,000                  
Eagle Vision Fund LP [Member] | Subscription Agreement [Member]                            
Cash fee paid       $ 177,500     $ 177,500   $ 177,500 $ 177,500        
Legal fees                 $ 35,000 35,000        
Related Party [Member]                            
Debt discounts                   71,718      
Stated interest expense                   197,577 54,630      
Related Party [Member] | Notes Payable [Member]                            
Interest expense                   197,577 146,798      
Stated interest expense                     54,630      
Amortized discounts                     71,718      
Related Party [Member] | Notes Payable [Member] | Warrant [Member]                            
Amortized discounts                     20,450      
Related Party [Member] | Warrant [Member]                            
Debt discounts                   $ 20,450      
Senior Secured Convertible Promissory Note [Member] | Kaufman Kapital LLC [Member]                            
Short term borrowings   $ 1,200,000                        
Maturity date   Dec. 31, 2025                        
Interest rate   15.00%                        
Repayments of secured debt $ 325,000