XML 66 R52.htm IDEA: XBRL DOCUMENT v3.25.3
Securities Transactions (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Aug. 21, 2025
Jun. 17, 2025
Jan. 13, 2025
Dec. 04, 2024
Dec. 03, 2024
Nov. 01, 2024
Jul. 30, 2025
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
Feb. 18, 2025
May 18, 2023
Stock repurchased, value                          
Debt Instrument interest rate stated percentage                           17.97%
Interest expense               $ 34,000   34,000        
Fair value adjustment of warrants               6,468,000      
Initial Pre-Paid Purchase               4,390,000   4,390,000        
Proceeds from sales of common stock                   4,293,000      
Original issue discount               360,000   360,000        
Variable margin rate 9.00%                          
Volume weighted average percentage 90.00%                          
Beneficially ownwership percentage 9.99%                          
Unamortized debt issuance expense               $ 465,000   $ 465,000        
Shares issed               95,694   95,694        
Shares issued price per share               $ 2.00   $ 2.00        
Aggregate consideration value                   $ 191,000        
Common stock issued for service, value               $ 75,000   75,000        
Minimum [Member]                            
Debt instrument interest rate effective percentage 7.50%                          
Maximum [Member]                            
Debt instrument interest rate effective percentage 18.00%                          
Streeterville Capital LLC [Member]                            
Debt Instrument interest rate stated percentage 110.00%                          
Initial Pre-Paid Purchase $ 5,450,000                          
Legal fees $ 50,000                          
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                      
Shares issued price per share               $ 2.38   $ 2.38        
Common stock issued for service, shares               31,513   31,513        
Common stock issued for service, value                        
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  
Debt Instrument interest rate stated percentage                         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]                            
Interest expense               $ 29,000   $ 29,000        
Securities Purchase Agreement [Member] | 1800 Diagonal Lending LLC [Member]                            
Initial Pre-Paid Purchase   $ 120,000                        
One time interest charge, percent   12.00%                        
One-time interest charge   $ 14,000                        
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]                            
Initial Pre-Paid Purchase   $ 120,000                        
One time interest charge, percent   12.00%                        
One-time interest charge   $ 14,000                        
Interest expense   11,000                        
Net proceeds amount   105,000                        
Original interest discount   $ 15,000                        
Monthly payments   12 monthly installments                        
Securities Purchase Agreement [Member] | Streeterville Capital LLC [Member]                            
Debt Instrument interest rate stated percentage 9.00%                          
Issuance of shares 95,694                          
Initial Pre-Paid Purchase $ 4,390,000                          
Proceeds from sales of common stock 20,000,000                          
Original issue discount 360,000                          
Other Expenses 465,000                          
Net proceeds $ 3,565,000                          
Debt instrument interest rate effective percentage 9.00%                          
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] | 1800 Diagonal Lending LLC [Member]                            
Initial Pre-Paid Purchase   $ 240,000                        
One time interest charge, percent   12.00%                        
One-time interest charge   $ 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                        
Business Loan And Security Agreement [Member] | Agile Capital Fundind LLC [Member]                            
One-time interest charge             $ 162,000              
Proceeds from sales of common stock             368,000              
Weekly installment amount             19,000              
Proceeds from issue of promissory note             350,000              
Administrative agent fees             $ 18,000