XML 93 R81.htm IDEA: XBRL DOCUMENT v3.25.3
Debt - John Redmond Notes (Details)
Feb. 07, 2025
USD ($)
shares
Jan. 02, 2025
item
shares
Oct. 02, 2019
USD ($)
$ / shares
Oct. 11, 2013
USD ($)
Sep. 12, 2012
USD ($)
Jun. 30, 2025
USD ($)
loan
$ / shares
Apr. 25, 2025
USD ($)
loan
Mar. 31, 2025
Dec. 31, 2024
USD ($)
Mar. 31, 2024
Jun. 01, 2016
$ / shares
Debt                      
Total debt liability owed           $ 24,300,431     $ 107,468,217    
Exercise price of warrant | $ / shares           $ 0.01          
Related party | John Redmond                      
Debt                      
Loan amount                 22,096,055    
Total debt liability owed                 61,337,645    
Series B units | Warrants purchased from party two                      
Debt                      
Threshold initial principal and accrued unpaid interest on calculation of warrant to acquire     $ 1,000,000                
Exercise price of warrant | $ / shares     $ 0.01                
Series B units | Warrants purchased from party three                      
Debt                      
Debt conversion converted instrument shares issued | shares   745,444                  
Percentage of issued and outstanding units on calculation of warrant to acquire     2.26%                
Azure                      
Debt                      
Number of notes converted | item   2                  
Number of notes outstanding | item   5                  
Debt conversion converted instrument shares issued | shares   743,920                  
Loan amount           $ 0          
Total debt liability owed                 9,927,934    
Number of remaining loans issued | loan             3        
Azure | St. James Bank & Trust Co. Ltd.                      
Debt                      
Debt conversion converted instrument shares issued | shares 316,616                    
Azure | Related party | John Redmond                      
Debt                      
Loan amount                 6,831,987    
Total debt liability owed           $ 3,400,000     9,927,934    
Number of remaining loans issued | loan           3          
Azure | Related party | St. James Bank & Trust Co. Ltd.                      
Debt                      
Number of shares exercised 316,616                    
January 1, 2021                      
Debt                      
Interest rate                   12.00%  
Total debt liability owed                 1,110,178    
January 1, 2021                      
Debt                      
Interest rate                   12.00%  
Total debt liability owed                 5,412,393    
October 25, 2021                      
Debt                      
Interest rate               14.50%   14.50%  
Total debt liability owed                 632,888    
October 25, 2021                      
Debt                      
Interest rate               14.50%   14.50%  
Total debt liability owed                 1,423,997    
October 1, 2022                      
Debt                      
Interest rate               14.50%   14.50%  
Total debt liability owed                 1,348,478    
NACS                      
Debt                      
Loan amount       $ 11,493,949              
Interest rate       8.00%              
Default interest rate       12.00%              
NACS | Related party | John Redmond                      
Debt                      
Loan amount                 11,493,949    
Total debt liability owed                 36,546,705    
NACS | Series A                      
Debt                      
Conversion price | $ / shares                     $ 1
NACS | Series B units                      
Debt                      
Conversion price | $ / shares                     $ 0.47
Assumed Notes | Related party | John Redmond                      
Debt                      
Loan amount                 3,770,119    
Total debt liability owed                 14,863,006    
Assumed Notes issued to party one                      
Debt                      
Loan amount         $ 3,270,119            
Interest rate         8.00%            
Default interest rate         12.00%            
Total debt liability owed                 13,512,610    
Assumed Notes issued to party two                      
Debt                      
Loan amount     $ 300,000                
Total debt liability owed                 810,238    
Assumed Notes issued to party three                      
Debt                      
Loan amount     $ 200,000                
Interest rate     12.00%                
Total debt liability owed                 $ 540,159    
St. James Original Loan                      
Debt                      
Loan amount             $ 2,850,000        
Interest rate             12.00%        
St. James Original Loan | Related party | John Redmond                      
Debt                      
Loan amount             $ 2,850,000        
Interest rate             12.00%