XML 79 R68.htm IDEA: XBRL DOCUMENT v3.25.2
DEBT (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
May 13, 2025
May 01, 2025
Sep. 17, 2024
Sep. 16, 2024
Jul. 18, 2024
Jan. 18, 2024
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Apr. 03, 2025
Mar. 02, 2025
Aug. 23, 2024
Apr. 08, 2024
Oct. 01, 2023
Oct. 14, 2022
Short-Term Debt [Line Items]                                  
Debt instrument face amount   $ 362,727     $ 7,500,000             $ 500,000 $ 450,000        
Interest rate         12.00%                        
Aggregate subscription price             $ 3,127,904   $ 3,127,904                
Debt discount             250,129   250,129   $ 284,283            
Gains losses on extinguishment of debt                 $ 6,477              
Debt term                 5 years                
Number of shares issued       9,200,000                          
First Anniversary [Member]                                  
Short-Term Debt [Line Items]                                  
Payment of long term debt         $ 1,125,000                        
Second Anniversary [Member]                                  
Short-Term Debt [Line Items]                                  
Payment of long term debt         $ 1,875,000                        
Common Class A [Member] | Bridge Warrant Shares [Member]                                  
Short-Term Debt [Line Items]                                  
Warrant exercise price                             $ 0.01    
Warrant purchase     188,889                       188,889    
Warrant purchase       $ 1,887,001                          
Gains losses on extinguishment of debt     $ 1,888,889                            
IPO [Member] | Common Class A [Member]                                  
Short-Term Debt [Line Items]                                  
Aggregate subscription price           $ 1,700,000                      
Securities Purchase Agreement [Member]                                  
Short-Term Debt [Line Items]                                  
Debt issuance costs             23,500   $ 23,500                
Amortization of debt discount                 189,000                
Debt discount             0   0                
Securities Purchase Agreement [Member] | IPO [Member]                                  
Short-Term Debt [Line Items]                                  
Debt instrument description           The aggregate gross proceeds received from the investors in connection with the Security Purchase Agreement (“SPA”) was $1,700,000. The Notes were issued at a 10% original issue discount (“OID”) and accrue interest at a rate of 10% per annum beginning 60 days after issuance of the Notes. All accrued and unpaid principal and interest shall be due and payable upon the earlier of (1) the closing of the IPO, (2) January 18, 2025 or (3) upon an event of default as defined in the Notes.                      
Loan And Security Agreement [Member]                                  
Short-Term Debt [Line Items]                                  
Debt instrument, shares converted         750,000                        
Loan And Security Agreement [Member] | Green Acres Market [Member]                                  
Short-Term Debt [Line Items]                                  
Debt instrument face amount         $ 7,500,000                        
Interest rate         12.00%                        
Debt term         3 years                        
Acquisition percentage         10.00%                        
Loan And Security Agreement [Member] | Common Class A [Member]                                  
Short-Term Debt [Line Items]                                  
Debt instrument face amount $ 6,375,000 $ 362,727                              
Debt instrument, shares converted         750,000                        
Number of shares issued 413,636 863,637                              
Number of shares exchange   450,000                              
Outstanding principal   $ 189,000                              
Number of common stock issued 413,636                                
Debt converted value $ 173,728                                
Loan and Security Agreement One [Member]                                  
Short-Term Debt [Line Items]                                  
Debt instrument face amount                       $ 6,550,000          
Loan and Security Agreement One [Member] | Common Class A [Member]                                  
Short-Term Debt [Line Items]                                  
Debt instrument, shares converted         1,136,364                        
Promissory Notes [Member]                                  
Short-Term Debt [Line Items]                                  
Debt instrument face amount                                 $ 3,000,000
Interest rate                                 6.00%
Short term debt average outstanding amount                 1,512,000   1,809,000            
Interest expense             24,000 $ 33,000 51,000 68,000              
Secured Promissory Notes [Member]                                  
Short-Term Debt [Line Items]                                  
Debt instrument face amount             524,000   524,000   595,000         $ 750,000  
Interest rate                               6.00%  
Interest expense             8,000 10,000 17,000 21,000              
Debt fair value                               $ 718,000  
Secured Promissory Notes [Member] | Acquisition Loan And Security Agreement [Member]                                  
Short-Term Debt [Line Items]                                  
Debt instrument face amount                           $ 1,825,000      
Interest rate                           6.00%      
Short term debt average outstanding amount                 1,557,000   $ 1,720,000            
Interest expense             $ 24,000 $ 0 $ 50,000 $ 0              
Unsecured Promissory Note [Member] | Securities Purchase Agreement [Member]                                  
Short-Term Debt [Line Items]                                  
Interest rate           10.00%                      
Aggregate subscription price           $ 1,889,000                      
Unsecured Promissory Note [Member] | Securities Purchase Agreement [Member] | IPO [Member]                                  
Short-Term Debt [Line Items]                                  
Aggregate subscription price           $ 1,889,000