XML 91 R56.htm IDEA: XBRL DOCUMENT v3.25.2
Fair Value Measurements - Schedule of fair value on a recurring basis (Details) - USD ($)
3 Months Ended
Jun. 30, 2025
Mar. 31, 2025
2024 February Institutional/Accredited Investor warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Balance at period start $ 73,670 $ 291,566
Initial fair value 0 0
Conversion of Convertible Notes 0 0
Total (gains) losses for period included in earnings 18,042 (217,896)
Balance at period end 91,712 73,670
2024 October Institutional/Accredited Investor Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Balance at period start 27,056 292,234
Initial fair value 0
Conversion of Convertible Notes 0 0
Total (gains) losses for period included in earnings (20,082) (265,178)
Balance at period end 6,974 27,056
Senior Convertible Notes - October 2024    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Balance at period start 508,137 2,475,162
Initial fair value 0
Conversion of Convertible Notes 617,017 (3,058,031)
Total (gains) losses for period included in earnings (972,245) 1,091,006
Balance at period end 152,909 508,137
Additional Investment Rights - October 2024    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Balance at period start 682,667 5,950
Initial fair value 0
Conversion of Convertible Notes 0 0
Total (gains) losses for period included in earnings (672,334) 676,717
Balance at period end 10,333 682,667
2024 December Institutional/Accredited Investor Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Balance at period start 40,312 109,337
Initial fair value 0
Conversion of Convertible Notes 0 0
Total (gains) losses for period included in earnings 8,396 (69,025)
Balance at period end 48,708 40,312
2025 March Institutional/Accredited Investor Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Balance at period start 106,544 0
Initial fair value 106,544
Conversion of Convertible Notes 0 0
Total (gains) losses for period included in earnings (70,287) 0
Balance at period end 36,257 106,544
Senior Convertible Notes - March 2025    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Balance at period start 1,393,456 0
Initial fair value 1,393,456
Conversion of Convertible Notes (1,393,456) 0
Total (gains) losses for period included in earnings 0 0
Balance at period end 0 1,393,456
2025 April Institutional/Accredited Investor Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Balance at period start 0 0
Initial fair value 31,683 0
Conversion of Convertible Notes 0 0
Total (gains) losses for period included in earnings 0 0
Balance at period end 31,683 0
2025 May Institutional/Accredited Investor Warrants    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Balance at period start 0 0
Initial fair value 139,917 0
Conversion of Convertible Notes 0 0
Total (gains) losses for period included in earnings 0 0
Balance at period end 139,917 0
Senior Convertible Notes - May 2025    
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation, Calculation [Roll Forward]    
Balance at period start 0 0
Initial fair value 2,135,181 0
Conversion of Convertible Notes 0 0
Total (gains) losses for period included in earnings 0 0
Balance at period end $ 2,135,181 $ 0