XML 78 R66.htm IDEA: XBRL DOCUMENT v3.25.1
Debt - Narrative (Details)
1 Months Ended 3 Months Ended
Mar. 31, 2025
USD ($)
$ / shares
shares
Mar. 05, 2025
USD ($)
d
$ / shares
Jan. 31, 2025
USD ($)
Aug. 27, 2024
USD ($)
Aug. 16, 2024
USD ($)
membership_unit
Feb. 28, 2025
USD ($)
Dec. 31, 2024
USD ($)
$ / shares
shares
Oct. 31, 2024
USD ($)
d
payment
$ / shares
shares
Mar. 31, 2025
USD ($)
$ / shares
shares
Mar. 31, 2024
USD ($)
Debt Instrument [Line Items]                    
Debt discount $ 119,318           $ 84,170   $ 119,318  
Warrants exercised (in shares) | shares                 0  
Warrant exercise price as a percentage of stock price   0.950                
Warrants Issued October 31, 2024                    
Debt Instrument [Line Items]                    
Number of securities called by warrants (in shares) | shares               1,102,295    
Warrants exercised, percent               100.00%    
Exercise price (in dollars per share) | $ / shares               $ 3.78    
Warrants outstanding, term               5 years    
2024 October Institutional/Accredited Investor Warrants                    
Debt Instrument [Line Items]                    
Number of securities called by warrants (in shares) | shares 431,652               431,652  
Exercise price (in dollars per share) | $ / shares $ 1.979               $ 1.979  
Warrants exercised (in shares) | shares 431,652                  
Class of warrant or right, gross proceeds received from exercise $ 854,096                  
Warrants Issued December 31, 2024                    
Debt Instrument [Line Items]                    
Number of securities called by warrants (in shares) | shares             85,287      
Exercise price (in dollars per share) | $ / shares             $ 3.26      
2025 March Institutional/Accredited Investor Warrants                    
Debt Instrument [Line Items]                    
Number of securities called by warrants (in shares) | shares 825,084               825,084  
Warrants exercised, percent   100.00%                
Exercise price (in dollars per share) | $ / shares $ 2.02 $ 2.02             $ 2.02  
Convertible Debt                    
Debt Instrument [Line Items]                    
Debt Instrument, waiting period before exercise               6 months    
Debt instrument, right to purchase additional notes and warrants               $ 12,500,000    
Term loan                    
Debt Instrument [Line Items]                    
Interest expense                 $ 363,042  
Promissory Notes - August 16, 2024 | Promissory Notes                    
Debt Instrument [Line Items]                    
Interest expense                 37,380 $ 0
Face amount         $ 750,000          
Debt instrument, term         3 years          
Debt instrument, stated rate         17.50%          
Equity method investment, Membership units | membership_unit         101          
Equity method investment, Entitled share of operating cash flows, percent         25.00%          
Promissory Notes - August 16, 2024 | Gregory Poilasne and David Robson | Promissory Notes                    
Debt Instrument [Line Items]                    
Face amount         $ 1,500,000          
Promissory Notes - August 16, 2024 | Chief Executive Officer | Promissory Notes                    
Debt Instrument [Line Items]                    
Funded amount $ 610,500               610,500  
Promissory Notes - August 16, 2024 | Chief Financial Officer | Promissory Notes                    
Debt Instrument [Line Items]                    
Funded amount $ 230,000               230,000  
Promissory Notes - February 2025 | Promissory Notes                    
Debt Instrument [Line Items]                    
Interest expense                 3,155  
Face amount           $ 266,000        
Proceeds from PIPE offering           266,000        
Promissory Notes - February 2025 | Chief Executive Officer | Promissory Notes                    
Debt Instrument [Line Items]                    
Face amount           133,000        
Promissory Notes - February 2025 | Chief Financial Officer | Promissory Notes                    
Debt Instrument [Line Items]                    
Face amount           $ 133,000        
Promissory Notes - August 27, 2024 | Promissory Notes                    
Debt Instrument [Line Items]                    
Interest expense                 $ 4,333 0
Face amount       $ 250,000            
Debt discount       $ 12,500            
Original issue discount, percent       5.00%            
Purchase price       $ 237,500            
Repurchase amount     $ 523,097              
Promissory Notes - August 27, 2024 | Promissory Notes | Minimum                    
Debt Instrument [Line Items]                    
Debt instrument, stated rate       10.50%            
Promissory Notes - August 27, 2024 | Promissory Notes | Maximum                    
Debt Instrument [Line Items]                    
Debt instrument, stated rate       12.50%            
Promissory Notes - August 27, 2024 | Gregory Poilasne and David Robson                    
Debt Instrument [Line Items]                    
Proceeds from PIPE offering       $ 475,000            
Promissory Notes - August 27, 2024 | Gregory Poilasne and David Robson | Promissory Notes                    
Debt Instrument [Line Items]                    
Face amount       $ 500,000            
Senior Convertible Notes - October 2024 | Convertible Debt                    
Debt Instrument [Line Items]                    
Face amount               $ 3,750,000.01    
Debt instrument, term               18 months    
Debt discount               $ 375,000    
Original issue discount, percent               10.00%    
Purchase price               $ 3,375,000.01    
Effective rate               8.00%    
Number of equal payments | payment               15    
Conversion price (in dollars per share) | $ / shares $ 2.077             $ 3.402 $ 2.077  
Debt conversion, original debt, amount                 $ 3,335,339  
Debt conversion, converted instrument, shares issued | shares                 1,568,020  
Senior Convertible Notes - October 2024 | Chief Executive Officer | Convertible Debt                    
Debt Instrument [Line Items]                    
Face amount               $ 250,000    
Debt discount               25,000    
Purchase price               $ 225,000    
Senior Convertible Notes - October 2024 | Promissory Notes                    
Debt Instrument [Line Items]                    
Interest expense                 $ 49,485  
Senior Convertible Notes - October 2024 | Chief Executive Officer | Promissory Notes                    
Debt Instrument [Line Items]                    
Number of securities called by warrants (in shares) | shares               73,487    
Additional Notes And Warrants Issued October 31, 2024 | Convertible Debt                    
Debt Instrument [Line Items]                    
Debt instrument, convertible, threshold percentage of stock price trigger               95.00%    
Debt instrument, convertible, threshold trading days | d               5    
Debt instrument, convertible, threshold consecutive trading days | d               10    
December 2024 Term Loan | Convertible Debt                    
Debt Instrument [Line Items]                    
Face amount             $ 250,000      
Debt instrument, term             12 months      
Debt instrument, stated rate             10.00%      
Effective rate             8.00%      
Conversion price (in dollars per share) | $ / shares             $ 2.931      
Senior Convertible Notes - December 2024 | Convertible Debt                    
Debt Instrument [Line Items]                    
Interest expense                 6,248 0
March 2025 Convertible Notes | Convertible Debt                    
Debt Instrument [Line Items]                    
Face amount   $ 1,666,666.67                
Debt instrument, term   18 months                
Original issue discount, percent   10.00%                
Effective rate   8.00%                
Conversion price (in dollars per share) | $ / shares   $ 2.02                
Debt instrument, convertible, threshold trading days | d   5                
Debt instrument, convertible, threshold consecutive trading days | d   10                
Equity financing, conversion price, percent of price paid, increased rate upon default   0.1800                
Senior Convertible Notes - March 2025 | Convertible Debt                    
Debt Instrument [Line Items]                    
Interest expense                 $ 0 $ 0