XML 59 R48.htm IDEA: XBRL DOCUMENT v3.25.2
Securities Transactions (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 17, 2025
Jan. 13, 2025
Dec. 04, 2024
Dec. 03, 2024
Nov. 01, 2024
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Feb. 18, 2025
May 18, 2023
Stock repurchased, value                      
Accrued interest rate                       17.97%
Fair value adjustment of warrants           6,468,000      
Series A Warrants [Member]                        
Warrant exercise price   $ 8.38                    
Series A Warrant [Member]                        
Fair value adjustment of warrants               $ 2,401,000        
Common Stock [Member]                        
Stock repurchased               10,990        
Stock repurchased, value                      
Issuance of shares   1,910,975                    
Warrant [Member]                        
Fair value adjustment of warrants               6,468,000        
December 2024 Private Placement [Member] | Common Stock [Member]                        
Issuance of shares   1,910,975                    
Stock Repurchase Agreement [Member] | Regalia Ventures [Member]                        
Stock repurchased         5,495              
Stock repurchased, value                   $ 472,000    
Promissory note                     $ 472,000  
Accrued interest rate                     10.00%  
Interest expense               1,000        
Stock Repurchase Agreement [Member] | Stingray Group [Member]                        
Stock repurchased       5,495                
Stock repurchased, value                   $ 286,000    
Promissory note                     $ 286,000  
Interest expense               $ 3,000        
Securities Purchase Agreement [Member] | Thousand Eight Hundred Diagonal Lending LLC [Member]                        
Face value $ 120,000                      
One time interest charge, percent 12.00%                      
Debt instrument, periodic payment, interest $ 14,000                      
Monthly payments 12 monthly installments                      
Interest expense $ 11,000                      
Net proceeds amount 84,000                      
Original interest discount 15,000                      
Placement agent fees 16,000                      
Legal fees 5,000                      
Securities Purchase Agreement [Member] | Boot Capital L L C [Member]                        
Face value $ 120,000                      
One time interest charge, percent 12.00%                      
Debt instrument, periodic payment, interest $ 14,000                      
Monthly payments 12 monthly installments                      
Interest expense $ 11,000                      
Net proceeds amount 105,000                      
Original interest discount 15,000                      
Securities Purchase Agreement [Member] | December 2024 Private Placement [Member]                        
Gross proceeds     $ 9,000,000                  
Securities Purchase Agreement [Member] | December 2024 Private Placement [Member] | Series A Warrants [Member]                        
Series B warrant purchased     279,412                  
Securities Purchase Agreement [Member] | December 2024 Private Placement [Member] | Series B Warrants [Member]                        
Series B warrant purchased     279,412                  
Securities Purchase Agreement [Member] | December 2024 Private Placement [Member] | Series A and B Warrant [Member]                        
Warrant exercise price     $ 6.84                  
Securities Purchase Agreement [Member] | December 2024 Private Placement [Member] | Series A Warrant [Member]                        
Warrant exercise price   $ 8.38                    
Securities Purchase Agreement [Member] | December 2024 Private Placement [Member] | Common Stock [Member]                        
Issuance of shares     21,000                  
Common stock prefunded warrants     258,412                  
Second Securities Purchase Agreement [Member] | Thousand Eight Hundred Diagonal Lending LLC [Member]                        
Face value $ 240,000                      
One time interest charge, percent 12.00%                      
Debt instrument, periodic payment, interest $ 29,000                      
Interest expense 22,000                      
Net proceeds amount 189,000                      
Original interest discount 30,000                      
Placement agent fees 16,000                      
Legal fees 5,000                      
Principal and interest amount $ 134,000