XML 94 R79.htm IDEA: XBRL DOCUMENT v3.25.2
PIPE CONVERTIBLE NOTES (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Jan. 08, 2025
Dec. 16, 2024
Dec. 06, 2024
Nov. 07, 2024
Aug. 13, 2024
Feb. 06, 2024
Feb. 02, 2024
Jul. 31, 2023
May 31, 2022
Mar. 31, 2025
Dec. 31, 2024
Dec. 31, 2023
Dec. 31, 2022
Aug. 02, 2024
Mar. 31, 2024
Dec. 07, 2023
Nov. 02, 2023
Purchase of warrants                 4,800 2,959,092 2,959,092            
Original issue discount                     $ 0 $ 0          
Convertible debt                     192,787 $ 145,992        
Number of new shares issued               18,000                  
Loss on extinguishment of debt                     270,594          
Aggregate principal amount converted                   $ 1,655,000 5,832,600            
Accrued interest                   1,087,513 4,224,860   $ 16,480        
Amortization expense related to the OID                   231,940 728,278       $ 3,325    
Debt discounts net                   5,165,893 4,068,953            
Accrued interest                 $ 192,857 $ 0 $ 154,500            
Series A Warrants [Member]                                  
Purchase of warrants             1,409,092     1,409,092 1,409,092            
Series B Warrants [Member]                                  
Purchase of warrants             1,550,000     1,550,000 1,550,000            
Series A Common Stock [Member]                                  
Convertible notes, shares                   3,064,420 13,787,393            
PIPE Convertible Notes [Member]                                  
Original issue discount $ 280,000 $ 210,000               $ 280,000 $ 1,005,000            
Number of new shares issued         190,586                        
Principal amount 2,800,000 2,100,000                              
Prior Loan Agreement [Member]                                  
Principal amount                               $ 11,000,000 $ 11,000,000
Purchase Agreement [Member]                                  
Principal amount             $ 4,650,000       6,200,000            
Convertible debt             $ 4,185,000       $ 5,580,000            
Purchase Agreement [Member] | Series A Warrants [Member]                                  
Purchase of warrants             1,409,091                    
Purchase Agreement [Member] | Series B Warrants [Member]                                  
Purchase of warrants             1,550,000                    
Purchase Agreement [Member] | Maximum [Member]                                  
Principal amount                           $ 10,850,000      
Purchase Agreement [Member] | Minimum [Member]                                  
Principal amount                           $ 250,000      
Purchase Agreement [Member] | PIPE Convertible Notes [Member] | First Mandatory Additional Closing [Member]                                  
Convertible notes           $ 4,650,000                      
Original issue discount           465,000                      
Convertible debt           4,185,000                      
Purchase Agreement [Member] | PIPE Convertible Notes [Member] | Second Mandatory Additional Closing [Member]                                  
Convertible notes           6,200,000                      
Convertible debt           5,580,000                      
Purchase Agreement [Member] | PIPE Convertible Notes [Member] | Maximum [Member]                                  
Principal amount           10,850,000 $ 15,500,000                    
Purchase Agreement [Member] | PIPE Convertible Notes [Member] | Minimum [Member]                                  
Principal amount           $ 250,000                      
Waiver and Amendment Agreement [Member]                                  
Convertible debt $ 2,520,000 $ 1,890,000                              
Waiver and Amendment Agreement [Member] | PIPE Convertible Notes [Member]                                  
Principal amount     $ 2,100,000 $ 3,300,000                          
Original issue discount       330,000                          
Convertible debt     $ 1,890,000 $ 2,970,000                          
Number of new shares issued       116,959 192,151                        
Shares issued       65,790 157,582                        
Proceeds from issuance of repay outstanding debt       $ 2,500,000