XML 80 R72.htm IDEA: XBRL DOCUMENT v3.25.4
FAIR VALUE MEASUREMENTS - Schedule of Changes in Fair Value of Financial Liabilities (Details) - USD ($)
3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Dec. 31, 2023
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Recognition of Public Warrants upon the reverse recapitalization           $ (1,336,863)
August 2024 Convertible Note Derivative Liability [Member]            
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Fair value beginning     $ 37,900      
Extinguishment of August 2024 Convertible Notes     (37,900)      
Initial recognition at fair value   $ 179,000   $ 179,000    
Change in fair value   (141,100)   (141,100)    
Fair value ending   37,900   37,900 $ 37,900  
Offering Common Stock Warrants [Member]            
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Exercises $ (496,714)   (496,714)      
Level 3 [Member] | Notes Payable Fair Value Option [Member]            
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Fair value beginning 9,510,017          
Fair value at issuance 6,485,580   20,704,320      
Additions & (Payments) (1,650,001)   (1,591,584)      
Conversion (3,529,159)   (9,462,672)      
Change in fair value $ 44,800   $ 1,211,173      
Fair Value, Liability, Recurring Basis, Unobservable Input Reconciliation, Gain (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration] Other Nonoperating Income (Expense)   Other Nonoperating Income (Expense)      
Fair value ending $ 10,861,237   $ 10,861,237      
Level 3 [Member] | Notes Payable Fair Value Option [Member] | Indigo Capital Convertible Notes [Member]            
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Fair value beginning 6,262,378          
Fair value at issuance 468,158   9,482,632      
Conversion (2,284,909)   (5,953,849)      
Change in fair value 27,888   944,732      
Fair value ending 4,473,515   4,473,515      
Level 3 [Member] | Notes Payable Fair Value Option [Member] | Agile Note [Member]            
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Fair value beginning 874,560          
Fair value at issuance     500,000      
Additions & (Payments) (400,001)   (341,584)      
Change in fair value (38,759)   277,384      
Fair value ending 435,800   435,800      
Level 3 [Member] | Notes Payable Fair Value Option [Member] | Diagonal Convertible Note [Member]            
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Fair value beginning 393,220          
Fair value at issuance 299,242   699,197      
Change in fair value (38,124)   (44,859)      
Fair value ending 654,338   654,338      
Level 3 [Member] | Notes Payable Fair Value Option [Member] | Boot Convertible Note [Member]            
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Fair value beginning 189,961          
Fair value at issuance     193,215      
Change in fair value (8,492)   (11,746)      
Fair value ending 181,469   181,469      
Level 3 [Member] | Notes Payable Fair Value Option [Member] | Brick Lane Convertible Notes [Member]            
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Fair value beginning 270,839          
Fair value at issuance 177,366   2,742,750      
Conversion (131,452)   (2,396,025)      
Change in fair value 16,773   (13,199)      
Fair value ending 333,526   333,526      
Level 3 [Member] | Notes Payable Fair Value Option [Member] | Bomore Convertible Notes [Member]            
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Fair value beginning 1,383,639          
Fair value at issuance     1,411,829      
Conversion (1,112,798)   (1,112,798)      
Change in fair value 20,468   (7,722)      
Fair value ending 291,309   291,309      
Level 3 [Member] | Notes Payable Fair Value Option [Member] | Torcross Convertible Notes [Member]            
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Fair value beginning 135,420          
Fair value at issuance     133,883      
Change in fair value 10,234   11,771      
Fair value ending 145,654   145,654      
Level 3 [Member] | Notes Payable Fair Value Option [Member] | AZ Promissory Note [Member] | Related Party [Member]            
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Fair value at issuance 2,645,200   2,645,200      
Change in fair value 34,300   34,300      
Fair value ending 2,679,500   2,679,500      
Level 3 [Member] | Notes Payable Fair Value Option [Member] | TAG Promissory Note | Related Party [Member]            
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Fair value at issuance 1,639,914   1,639,914      
Change in fair value 26,212   26,212      
Fair value ending 1,666,126   1,666,126      
Level 3 [Member] | Notes Payable Fair Value Option [Member] | Yorkville Promissory Note [Member]            
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Fair value at issuance 1,255,700   1,255,700      
Additions & (Payments) (1,250,000)   (1,250,000)      
Change in fair value (5,700)   (5,700)      
Level 3 [Member] | Junior Note Warrants [Member]            
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Fair value beginning 18,301 452,007 128,615 2,238,519 2,238,519  
Recognition of Junior Note Warrants upon issuance           2,668,169
Change in fair value $ 39,292 $ (369,674) $ (71,022) $ (2,156,186) $ (2,109,904) $ (429,650)
Fair Value, Liability, Recurring Basis, Unobservable Input Reconciliation, Gain (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration] Other Nonoperating Income (Expense) Other Nonoperating Income (Expense) Other Nonoperating Income (Expense) Other Nonoperating Income (Expense) Other Nonoperating Income (Expense) Other Nonoperating Income (Expense)
Fair value ending $ 57,593 $ 82,333 $ 57,593 $ 82,333 $ 128,615 $ 2,238,519
Level 3 [Member] | August 2024 Convertible Note Derivative Liability [Member]            
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Fair value beginning     37,900      
Initial recognition at fair value         179,000  
Change in fair value         $ (141,100)  
Fair Value, Liability, Recurring Basis, Unobservable Input Reconciliation, Gain (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration]         Other Nonoperating Income (Expense)  
Fair value ending         $ 37,900  
Level 3 [Member] | Offering Common Stock Warrants [Member]            
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Line Items]            
Fair value at issuance 20,747,899   20,747,899      
Change in fair value $ 1,353,306   $ 1,353,306      
Fair Value, Liability, Recurring Basis, Unobservable Input Reconciliation, Gain (Loss), Statement of Income or Comprehensive Income [Extensible Enumeration] Other Nonoperating Income (Expense)   Other Nonoperating Income (Expense)      
Fair value ending $ 21,604,491   $ 21,604,491      
Exercises $ (496,714)   $ (496,714)