XML 62 R50.htm IDEA: XBRL DOCUMENT v3.25.1
CONVERTIBLE DEBT AND NOTES PAYABLE (Details Narrative)
1 Months Ended 3 Months Ended 12 Months Ended
Nov. 25, 2024
USD ($)
shares
Nov. 22, 2024
USD ($)
Aug. 31, 2024
USD ($)
$ / shares
shares
Sep. 30, 2023
USD ($)
Mar. 31, 2025
USD ($)
shares
Mar. 31, 2024
USD ($)
Dec. 31, 2024
USD ($)
Debt Instrument [Line Items]              
Debt instrument, interest rate 10.00%            
Amortization of debt discount         $ 509,118  
Unamortized discount         2,240,872   $ 2,795,635
Long term debt         3,092,462   2,897,698
Fair value of derivative liability         $ 2,477,217    
Warrants issued | shares         238,594    
Fair value of warrant         $ (645,986) 729,889  
Loss on conversion of notes payable         (96,646)  
Common Stock [Member]              
Debt Instrument [Line Items]              
Conversion of stock, shares issued | shares 55,000            
Warrant [Member]              
Debt Instrument [Line Items]              
Warrants issued | shares     76,923        
Warrants exercise price per share | $ / shares     $ 9.36        
Warrant term     5 years        
First Closing Arena Debentures [Member]              
Debt Instrument [Line Items]              
Debt instrument, interest rate 10.00%            
Principal amount $ 3,333,333       3,333,333    
Purchase price $ 3,000,000            
Interest expense         84,167    
Amortization of debt discount         480,186   869,692
Unamortized discount         2,240,872    
Long term debt         1,092,461    
First Closing Debentures [Member]              
Debt Instrument [Line Items]              
Debt instrument, interest rate 125.00%            
Debt instrument redemption price percent 2.00%            
Convertible Debt [Member] | Convertible Common Stock [Member]              
Debt Instrument [Line Items]              
Fair value of the shares of common stock issued $ 420,200            
August 2024 Note [Member]              
Debt Instrument [Line Items]              
Debt instrument, interest rate     12.00%        
Amortization of debt discount         28,931   42,755
Unamortized discount         314,354    
Convertible notes payable     $ 360,000        
Notes payable         $ 45,646    
Convertible notes issued     360,000        
Net proceeds     314,000        
Amortization payment     $ 7,200        
Convertible notes payable floor price | $ / shares     $ 1.50        
Convertible notes payable | $ / shares     $ 8.36        
Weighted average interest rate percentage     85.00%        
Trading days     five trading days        
Maturity date     Aug. 20, 2025        
Fair value of warrant     $ 71,332        
Debt discount recognized             $ 117,332
Debt instrument, shares issued | shares         274,000    
Debt instrument, fair value         $ 411,000    
Loss on conversion of notes payable         $ 96,646    
August 2024 Note [Member] | Warrant [Member]              
Debt Instrument [Line Items]              
Warrants issued | shares     76,923        
Warrants exercise price per share | $ / shares     $ 9.36        
Warrant term     5 years        
Securities Purchase Agreement [Member]              
Debt Instrument [Line Items]              
Debt instrument, interest rate   10.00%          
Debt instrument, convertible conversion ratio   92.5          
Securities Purchase Agreement [Member] | Maximum [Member]              
Debt Instrument [Line Items]              
Principal amount   $ 12,222,222          
Loan And Security Agreement [Member] | Convertible Debt [Member]              
Debt Instrument [Line Items]              
Convertible notes payable       $ 2,000,000      
Interest rate stated percentage         15.50%   15.50%
Maturity date       September 2025      
Convertible common stock       $ 60,000,000      
Notes payable         $ 2,000,000    
Interest expense         $ 77,500