XML 63 R52.htm IDEA: XBRL DOCUMENT v3.25.2
DEBT OBLIGATIONS (Details Narrative) - USD ($)
3 Months Ended 6 Months Ended 12 Months Ended
Feb. 01, 2025
Nov. 07, 2024
Nov. 06, 2024
Jan. 22, 2024
Nov. 30, 2023
May 12, 2020
Jun. 30, 2025
Jun. 30, 2024
Jun. 30, 2025
Jun. 30, 2024
Dec. 31, 2024
Short-Term Debt [Line Items]                      
Debt instrument face amount             $ 142,805   $ 142,805   $ 144,495
Unsecured promissory note             600,000   600,000  
Loss on extinguishment of debt             1,249,372  
Merchant advances, outstanding balance                 1,922,750
Issuance of senior secured promissory notes                     3,600,000
Proceeds from private placement   $ 2,669,250             $ 2,194,742  
Deduction of offering costs   330,750                  
Securities Purchase Agreement [Member] | Private Placement [Member]                      
Short-Term Debt [Line Items]                      
Issuance of senior secured promissory notes     $ 3,600,000                
Issuance of stock, shares     404                
Proceeds from private placement     $ 3,000,000.0                
Merchant Cash Advances [Member]                      
Short-Term Debt [Line Items]                      
Short-term merchant advance         $ 1,050,000            
Origination fees total         50,000            
Net proceeds of origination fees         1,000,000            
Short-term debt         $ 1,512,000            
Loan interest rate         2.90%            
Repayments of short-term debt                     1,551,250
Proceeds from merchant advances                     1,144,000
Additional debt discount                     980,000
Loss on extinguishment of debt                     68,827
Merchant advances, outstanding balance             0   0   1,922,750
Third Party [Member]                      
Short-Term Debt [Line Items]                      
Promissory note interest rate 10.00%                    
Unsecured promissory note $ 600,000                    
Debt maturity date May 05, 2025                    
Debt maturity date description the parties agreed to extend the term for payments of principal and interest to begin July 1, 2025.                    
2020 Small Business Administration Notes [Member]                      
Short-Term Debt [Line Items]                      
Debt instrument face amount           $ 150,000          
Promissory note interest rate           3.75%          
Monthly principal payments           $ 731          
2024 Commercial Extension of Credit [Member]                      
Short-Term Debt [Line Items]                      
Line of credit       $ 75,000              
Monthly advances       100,000              
Client service fees       $ 25,000              
Commercial extension of credit, outstanding amount             $ 0   $ 0   $ 100,000
Senior Secured Promissory Notes [Member]                      
Short-Term Debt [Line Items]                      
Proceeds from private placement   $ 2,129,795                  
Promissory notes description     The senior secured promissory notes mature ninety (90) days following their issuance date (the “Maturity Date”) and shall accrue no interest unless and until an Event of Default (as defined in the senior secured promissory notes) has occurred, in which case interest shall accrue at a rate of 14% per annum during the pendency of such Event of Default. In addition, upon customary Events of Default, the Purchasers may require the Company to redeem all or any portion of the senior secured promissory notes in cash with a 125% redemption premium. The Purchasers may also require the Company to redeem all or any portion of the senior secured promissory notes in cash upon a Change of Control, as defined in the senior secured promissory notes, at the prices set forth therein. Upon a Bankruptcy Event of Default (as defined in the senior secured promissory notes), the Company shall immediately pay to the Purchasers an amount in cash representing 100% of all outstanding principal, accrued and unpaid interest                
Percentage of gross proceeds                 100.00%