XML 53 R42.htm IDEA: XBRL DOCUMENT v3.25.3
Note Payable, Related Party (Details Narrative) - USD ($)
9 Months Ended 12 Months Ended
Sep. 01, 2025
Dec. 31, 2020
Sep. 30, 2025
Dec. 31, 2024
Feb. 19, 2021
Short-Term Debt [Line Items]          
Debt instrument interest rate, stated percentage   0.50%     6.50%
Debt instrument, periodic payment   $ 126,381      
Note payable balance $ 14,989,876        
Net change in fair value of note     $ 13,210,000 $ 5,670,000  
Valuation methodologies     We considered various valuation methodologies in our analysis of the embedded derivative. Valuation methodologies can generally be aggregated into the following three approaches: the Market Approach, the Income Approach, and the Cost Approach. Based on our analysis of the facts and circumstances, in estimating the fair value of the Note payable, related party, we utilized a discounted cash flow method (income approach), in the form of a Monte Carlo simulation of the Company’s stock price and volume weighted average price (“VWAP”) throughout 36-month period from the Effective Date relative to its closing stock price and VWAP.    
Outstanding balance 13,176,477        
Debt principal amount 1,813,399        
Debt interest amount $ 14,989,876        
Volume weighted average price, per share $ 0.46931688        
Shares new issues 31,939,778        
Related Party [Member]          
Short-Term Debt [Line Items]          
Note payable balance     $ 22,881,000 8,878,000  
Revolving Promissory Note [Member]          
Short-Term Debt [Line Items]          
Debt instrument interest rate, stated percentage   4.25%      
Debt maturity date   Sep. 30, 2030      
Liability Component [Member]          
Short-Term Debt [Line Items]          
Note payable balance     $ 22,881,000 $ 8,878,000