XML 69 R55.htm IDEA: XBRL DOCUMENT v3.25.1
Loans Payable (Details Narrative)
 1 Months Ended 12 Months Ended
Oct. 29, 2024
USD ($)
$ / shares
shares
Oct. 28, 2024
USD ($)
Oct. 11, 2024
shares
Oct. 09, 2024
USD ($)
shares
Oct. 09, 2024
GBP (£)
shares
Jun. 24, 2024
shares
Aug. 31, 2023
shares
May 01, 2022
USD ($)
Feb. 28, 2025
USD ($)
Dec. 31, 2024
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
$ / shares
Dec. 11, 2024
$ / shares
Nov. 30, 2024
USD ($)
Aug. 06, 2024
USD ($)
Sep. 22, 2023
$ / shares
May 01, 2022
GBP (£)
Short-Term Debt [Line Items]                                
Loans Payable               $ 200,000   $ 200,000 $ 200,000          
Maturity date       Dec. 19, 2024 Dec. 19, 2024                      
Payment terms for loan payment | £         £ 85,000                      
Cash payment         60,000         776,000          
Issuance of Common Stock for licensing right, shares | shares     11,380                          
Loss on debt extinguishment       $ 42,000           (707,000)          
Debt instrument carrying value       200,000                        
Debt instrument fair value       100,000                        
Issuance of Common Stock for licensing right       $ 100,000           1,568,000            
Interest expense                   $ 40,000 $ 0          
Principal amount                         $ 5,700,000      
Common stock, par value | $ / shares                   $ 0.0001 $ 0.0001       $ 1,800  
Class of Warrant or Right, Exercise Price of Warrants or Rights | $ / shares                   $ 1.00   $ 8.83     $ 1.00  
Fair value adjustment of warrants                   $ (221,000) $ (81,000)          
Total debt discount                           $ 1,500,000    
October Two Thousand Twenty Four Nirland Note [Member]                                
Short-Term Debt [Line Items]                                
Interest expense                   14,000            
Principal amount   $ 600,000                            
Arrangement fee percentage   1.00%                            
Interest expense                   14,000            
Accrued interest                   13,000            
Amortization of debt discount                   $ 1,000            
October Two Thousand Twenty Four Nirland Note [Member] | Minimum [Member]                                
Short-Term Debt [Line Items]                                
Interest rate   12.00%                            
October Two Thousand Twenty Four Nirland Note [Member] | Maximum [Member]                                
Short-Term Debt [Line Items]                                
Interest rate   18.00%                            
Loan Holders [Member]                                
Short-Term Debt [Line Items]                                
Issuance of Common Stock for licensing right, shares | shares     5,690                          
Common Stock [Member]                                
Short-Term Debt [Line Items]                                
Common stock converted | £         £ 25,000                      
Additional shares issued | shares       2,500 2,500                      
Issuance of Common Stock for licensing right, shares | shares       20,000 20,000 961 65,000,000     125,000            
Issuance of Common Stock for licensing right       $ 80,000           $ 1,000            
Class of Warrant or Right, Exercise Price of Warrants or Rights | $ / shares                   $ 0.01            
Total debt discount                           1,200,000    
Tranche One [Member]                                
Short-Term Debt [Line Items]                                
Loans Payable               33,000               £ 30,000
Tranche Two [Member]                                
Short-Term Debt [Line Items]                                
Loans Payable               33,000               30,000
Tranche Three [Member]                                
Short-Term Debt [Line Items]                                
Loans Payable               28,000               £ 25,000
Loan Agreements [Member]                                
Short-Term Debt [Line Items]                                
Loans Payable               $ 200,000                
Debt Instrument, Maturity Date, Description               The Loans mature two years from the date of the agreement and bear no interest.                
Loans Amendment [Member] | Subsequent Event [Member]                                
Short-Term Debt [Line Items]                                
Repayments of Debt                 $ 100,000              
Bridge Loan Agreement [Member]                                
Short-Term Debt [Line Items]                                
Principal amount $ 600,000                              
Interest rate 4.21%                              
Interest expense                   $ 1,000            
Amortization of debt discount                   $ 200,000            
Commitment fees $ 600,000                              
Shares issued | shares 28,625                              
Common stock, par value | $ / shares $ 0.0001                              
Common stock closing price percentage 50.00%                              
Class of Warrant or Right, Exercise Price of Warrants or Rights | $ / shares $ 10.48                              
Fair value adjustment of warrants $ 200,000                              
Warrants                           200,000    
Notes payable                           600,000    
Total debt discount                           $ 200,000