XML 65 R54.htm IDEA: XBRL DOCUMENT v3.25.3
DEBT OBLIGATIONS (Details Narrative) - USD ($)
9 Months Ended 12 Months Ended
Sep. 15, 2025
Mar. 20, 2025
Feb. 01, 2025
Nov. 07, 2024
Nov. 06, 2024
Jan. 22, 2024
Nov. 30, 2023
May 12, 2020
May 12, 2020
Sep. 30, 2025
Sep. 30, 2024
Dec. 31, 2024
May 08, 2020
Short-Term Debt [Line Items]                          
Debt instrument face amount                   $ 141,948   $ 144,495  
Unsecured promissory note                   550,000    
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 $ 610,000     $ 2,669,250           $ 2,194,745    
Deduction of offering costs $ 140,000     330,750                  
Percentage of conversion price discount                   10.00%      
Percentage of redemption price                   110.00%      
Debt instrument, description                   A second closing of $250,000 in additional September 2025 Notes and Detachable Warrants may occur upon the effectiveness of a resale registration statement      
Percentage of purchase price 92.00%                        
Investor description The ELOC Investor may not beneficially own more than 4.99% of the Company’s outstanding common stock at any time. Under Nasdaq Capital Market rules, the Company may not issue to the ELOC Investor a number of shares exceeding 19.99% of the Company’s outstanding common stock as of the execution date (the “Exchange Cap”) unless shareholder approval is obtained or certain pricing exceptions are met                        
Debt instrument commitment fee description agreed to pay a 3% commitment fee, payable through a combination of (i) shares of common stock valued based on the five-day VWAP following the effectiveness of the resale registration statement and (ii) cash funded from up to 30% of proceeds from future financings, including drawdowns under the ELOC facility                        
Legal expenses $ 30,000                        
Aggregate purchase price amount 25,000,000                        
Maximum [Member]                          
Short-Term Debt [Line Items]                          
Committed equity financing facility costs 25,000,000                        
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            
Bear interest             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   1,922,750  
Third Party [Member]                          
Short-Term Debt [Line Items]                          
Percentage of original issue discount     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]                          
Proceeds from loans                 $ 150,000        
Debt instrument face amount                         $ 150,000
Percentage of original issue discount               3.75% 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   $ 100,000  
Senior Secured Promissory Notes [Member]                          
Short-Term Debt [Line Items]                          
Proceeds from private placement $ 290,583     $ 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%      
Securities Purchase Agreement [Member]                          
Short-Term Debt [Line Items]                          
Percentage of original issue discount 7.00%                        
Bear interest 8.00%                        
Principal amount $ 806,451                        
Warrants to purchase of common stock 476,569                        
Exercise price per share $ 2.124                        
Gross proceeds from issuance of common stock $ 750,000