XML 55 R44.htm IDEA: XBRL DOCUMENT v3.25.3
EQUITY (Details Narrative) - USD ($)
 1 Months Ended 3 Months Ended
Jul. 02, 2025
May 09, 2025
Feb. 18, 2025
Jan. 23, 2024
Mar. 31, 2024
Sep. 30, 2025
Dec. 31, 2024
Feb. 26, 2024
Preferred stock, par value           $ 0.001 $ 0.001  
Preferred stock shares, authorized           10,000,000 10,000,000  
Warrants to purchase       2,800,000        
Warrants to purchase, value       $ 4,700,000        
Weighted average volatility       162.00%        
Expected term       3 years        
Issuance of warrants       $ 1,400,000 $ 1,441,427      
Preferred stock, value           $ 1,639,779 $ 1,639,779  
July 2025 Warrant [Member]                
Warrants to purchase 404,002              
Expected term 4 months 26 days              
Exercise price $ 0.01              
Fair value of warrant $ 2.67              
Risk-free interest rate 4.33%              
Expected volatility 90.00%              
Dividend yield 0.00%              
Fair value of warrant $ 1,074,715              
Securities Purchase Agreement [Member] | Cao Yu [Member]                
Number of common stock sold   1,585,366            
Aggregate purchase price   $ 2,600,000            
Securities Purchase Agreement [Member] | Hu Bin [Member]                
Number of common stock sold   853,659            
Aggregate purchase price   $ 1,400,000            
Helena Purchase Agreement [Member]                
Commitment fee shares description   Company issued to Helena, as a commitment fee, shares of Common Stock (the “Commitment Fee Shares”), having an aggregate value of $150,000, of which (i) 71,572 shares were issued on May 14, 2025, and (ii) 71,572 shares were issued on August 11, 2025. The Commitment Fee Shares were fully earned as of the agreement date, and the issuance of the Commitment Fee Shares was not contingent upon any other event or condition. The number of the Commitment Fee Shares issued in each tranche was determined by dividing $75,000 by the lowest Volume Weighted Average Price (VWAP) of the Company’s common stock during the five trading days immediately preceding the agreement date.            
Series A Preferred Stock [Member]                
Preferred stock, value       4,500,000        
Proceeds from issuance of preferred stock       $ 1,400,000        
Series A Convertible Preferred Stock [Member]                
Preferred stock, par value           $ 0.001 $ 0.001  
Preferred stock shares, authorized           3,000,000 3,000,000  
Preferred Stock [Member]                
Preferred stock shares, authorized               10,000,000
Purchase Agreement [Member] | Series A Preferred Stock [Member]                
Preferred stock shares, authorized       2,000,000        
Purchase Agreement [Member] | Preferred Stock [Member]                
Preferred stock, par value       $ 0.001        
Share price       $ 1.40        
Purchase Agreement [Member] | David Lazar [Member]                
Number of share purchased       2,000,000        
Securities Purchase Agreement [Member] | Series A Convertible Preferred Stock [Member]                
Securities purchase agreement description     Company entered into a Securities Purchase Agreement (the “February 18, 2025 SPA”) with David Lazar (“Seller”), and Cao Yu, Hu Bin, and Youxin Consulting Limited (collectively, the “Purchasers”), which was subsequently amended on May 9, 2025. Pursuant to the February 18, 2025 SPA and its amendment, Seller, a former director and officer of the Company, sold to the Purchasers (i) 2,219,447 shares of Series A Preferred Stock, (ii) a warrant to purchase up to 2,800,000 shares of Common Stock at an exercise price of $1.00 per share, subject to adjustment (the “Warrant”), and (iii) certain receivables owed by the Company to Seller associated with the transaction (the “Lazar Receivables”). On April 10, 2025, Seller transferred an additional 31,258 shares of Series A Preferred Stock to the Purchasers (together with the previously transferred shares and the Warrant, the “Securities”). The aggregate purchase price for the Securities and the Lazar Receivables was $500,000, of which $300,000 was directed by Seller to be paid to the Company in exchange for a convertible note (see Note 8). The Purchasers also paid a $3.4 million earn-out payment to Seller for his efforts related to the Company’s successful relisting on Nasdaq as of June 30, 2025.