STOCKHOLDERS’ DEFICIENCY AND MEZZANINE EQUITY (Details Narrative) - USD ($)
|
|
|
|
|
1 Months Ended |
3 Months Ended |
6 Months Ended |
9 Months Ended |
12 Months Ended |
|
|
|
|
Mar. 30, 2025 |
Jul. 11, 2024 |
Sep. 19, 2023 |
Sep. 19, 2023 |
Dec. 21, 2021 |
Oct. 31, 2024 |
Jul. 14, 2025 |
Mar. 31, 2025 |
Dec. 31, 2024 |
Mar. 31, 2024 |
Dec. 31, 2023 |
Dec. 31, 2022 |
Sep. 30, 2022 |
Jun. 30, 2022 |
Mar. 31, 2025 |
Dec. 31, 2024 |
Mar. 31, 2025 |
Mar. 31, 2024 |
Mar. 31, 2023 |
Dec. 31, 2025 |
Nov. 30, 2024 |
Apr. 01, 2024 |
Feb. 02, 2016 |
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock shares authorized |
|
|
|
|
|
|
|
125,000,000
|
|
125,000,000
|
|
|
|
|
125,000,000
|
|
125,000,000
|
125,000,000
|
|
|
|
|
|
Common stock, par value |
|
|
|
|
|
|
|
$ 0.001
|
|
$ 0.001
|
|
|
|
|
$ 0.001
|
|
$ 0.001
|
$ 0.001
|
|
$ 0.001
|
|
|
|
Preferred stock, shares authorized |
|
|
|
|
|
|
|
10,000,000
|
|
10,000,000
|
|
|
|
|
10,000,000
|
|
10,000,000
|
10,000,000
|
|
|
|
|
|
Preferred stock, par value |
|
|
|
|
|
|
|
$ 0.001
|
|
$ 0.001
|
|
|
|
|
$ 0.001
|
|
$ 0.001
|
$ 0.001
|
|
|
|
|
|
Common stock, shares issued |
|
|
|
|
|
|
|
26,081,295
|
|
9,353,768
|
|
|
|
|
26,081,295
|
|
26,081,295
|
9,353,768
|
|
|
|
|
|
Common stock, other shares, outstanding |
|
|
|
|
|
|
|
160,672
|
|
160,672
|
|
|
|
|
160,672
|
|
160,672
|
160,672
|
|
|
|
|
|
Debt instrument redemption price percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
110.00%
|
|
|
|
|
|
|
Face value |
|
|
|
|
$ 12,400,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,500,000
|
|
|
Issuance of preferred shares, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,732,532
|
$ 2,825,000
|
|
|
|
|
|
Debt conversion description |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The redemption price
was determined in accordance to the Series B note agreement, where the Company has an option to redeem the note at 115% of its principal
value instead of converting the note upon receipt of a conversion notice. The difference between the redemption cash payment and the
book value of the note redeemed, including the derivative liability associated to the note
|
|
|
|
|
Conversion of common shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ (571,629)
|
$ (371,634)
|
|
|
|
|
|
Accrued dividends liability |
|
|
|
|
|
|
|
|
|
|
$ 16,789
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of stock issued during the period convertible, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
97,811
|
36,897
|
|
|
|
|
|
Temporary Equity, Accretion to Redemption Value, Adjustment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 571,629
|
|
|
|
|
|
|
Common shares services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
716,666
|
|
|
|
|
|
|
Issuance of warrants |
|
|
|
|
198,713
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Issued During Period, Shares, Employee Benefit Plan |
|
|
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Issued During Period, Value, Employee Benefit Plan |
|
|
|
|
|
$ 26,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instrument amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,962,386
|
|
|
|
|
|
Loss on debt conversion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 249,093
|
|
|
|
|
|
|
Gross proceeds from issuance of common stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
125,227
|
123,347
|
|
|
|
|
|
Proceeds from Issuance of Common Stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 125,227
|
$ 119,285
|
|
|
|
|
|
Placement fee percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.00%
|
|
|
|
|
|
Shares, Issued |
|
|
|
|
|
|
|
|
|
20,846
|
|
|
|
|
|
|
|
20,846
|
|
|
|
|
|
Number of warrants issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,800,000
|
937,160
|
|
|
|
|
|
Exercise price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.50
|
|
|
Derivative liabilities |
|
|
|
|
|
|
|
$ 1,478,717
|
|
$ 1,435,668
|
|
|
|
|
$ 1,478,717
|
|
$ 1,478,717
|
$ 1,435,668
|
|
|
|
|
|
Warrants and rights outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
$ 77,332
|
$ 77,414
|
|
|
|
|
|
|
|
|
|
Warrants and rights outstanding |
|
|
|
|
$ 1,042,149
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Warrant or Right, Outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
600,000
|
|
|
Warrants for promissory notes |
|
|
|
|
57,536
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Exercise Price |
|
|
|
|
|
|
|
|
|
$ 2.78
|
|
|
|
|
|
|
|
$ 2.78
|
|
|
|
|
|
Share-Based Payment Arrangement, Noncash Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,461,698
|
$ 1,025,930
|
|
|
|
|
|
Shares cancelled |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
931,000
|
|
|
|
|
|
|
2016 Equity Incentive Plan [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share based payment award number of shares authorized |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,241,422
|
Share-Based Compensation Arrangement by Share-Based Payment Award, Options, Grants in Period, Gross |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,836,176
|
7,210
|
|
|
|
|
|
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Exercise Price |
|
|
|
|
|
|
|
$ 0.5
|
|
$ 2.774
|
|
|
|
|
$ 0.5
|
|
$ 0.5
|
$ 2.774
|
|
|
|
|
|
Share-Based Payment Arrangement, Noncash Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,461,698
|
$ 1,025,930
|
|
|
|
|
|
2023 Equity Incentive Plan [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,000,000
|
|
|
|
|
Series C Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Converted instrument shares issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,173,089
|
|
|
|
|
|
|
fair value of common shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,431,178
|
|
|
|
|
|
|
Debt conversion description |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
the notes would convert into common stock at the applicable “Mandatory Conversion
Price”, if either (i) on each of any twenty (20) consecutive Trading Days (the “Measurement Period”) (A) the closing
price of the Common Stock on the applicable Trading Market is at least $18.00 per share and (B) the dollar value of average daily trades
of the Common Stock on the applicable Trading Market is at least $400,000 per Trading Day; or (ii) upon the closing of a Qualified Financing,
provided that the dollar value of average daily trades of the Common Stock on the applicable National Exchange on each of the ten (10)
consecutive Trading Days following such closing is at least $400,000 per Trading Day. Mandatory Conversion Price means, in the case of
a Mandatory Conversion under situation (i) above, seventy percent (70%) of the VWAP over the Measurement Period, or in the case of a
Mandatory Conversion under situation (ii) above, eighty percent (80%) of the gross sale price per share of Common Stock (or conversion
or exercise price per share of Common Stock of any Common Stock Equivalents) sold in a Qualified Financing.
|
|
|
|
|
|
|
Instrument amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 150,000
|
|
|
|
|
|
|
Debt instrument accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
237,230
|
|
|
|
|
|
|
Derivative liability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
509,303
|
|
|
|
|
|
|
Debt instrument accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 196,945
|
|
|
|
|
|
|
Number of obligation shares to be issued related to conversion |
|
|
|
|
|
|
|
577,644
|
|
|
|
|
|
|
577,644
|
|
577,644
|
|
|
|
|
|
|
General and Administrative Expense [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
616,666
|
|
|
|
|
|
|
Issuance of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 292,596
|
|
|
|
|
|
|
Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share-Based Compensation Arrangement by Share-Based Payment Award, Fair Value Assumptions, Exercise Price |
|
|
|
|
|
|
|
$ 0.43
|
|
|
|
|
|
|
$ 0.43
|
|
$ 0.43
|
|
|
|
|
|
|
Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares outstanding |
|
|
|
|
|
|
|
201
|
|
6,305
|
|
|
|
|
201
|
|
201
|
6,305
|
6,305
|
|
|
|
|
Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares outstanding |
|
|
|
|
|
|
|
26,241,967
|
|
9,514,440
|
|
|
|
|
26,241,967
|
|
26,241,967
|
9,514,440
|
8,752,510
|
|
|
|
|
Number of conversion of shares |
782,913
|
|
|
|
|
|
|
|
|
|
612,062
|
|
|
|
|
|
4,365,022
|
612,062
|
|
|
|
|
|
Conversion of common shares |
|
|
|
|
|
|
|
|
|
$ 142,908
|
$ 228,727
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair value of derivative liabilities |
|
|
|
|
|
|
|
|
|
$ 75,523
|
$ 119,359
|
|
|
|
|
|
$ 351,214
|
|
|
|
|
|
|
Shares converted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,173,089
|
|
|
|
|
|
|
Number of stock issued during the period convertible, shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,650,361
|
|
|
|
|
|
|
Common shares services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
716,666
|
92,125
|
|
|
|
|
|
Instrument amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,487,700
|
|
|
|
|
|
|
Issuance of shares for settlement of accounts payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,000,413
|
|
|
|
|
|
|
Issuance of shares for settlement of accounts payable, value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 741,316
|
|
|
|
|
|
|
Common Stock [Member] | Series C Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instrument amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,487,700
|
|
|
|
|
|
|
Shares to be Issued [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares outstanding |
|
|
|
|
|
|
|
581,599
|
|
344,276
|
|
|
|
|
581,599
|
|
581,599
|
344,276
|
3,955
|
|
|
|
|
Number of conversion of shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(320,321)
|
320,321
|
|
|
|
|
|
Converted issued shares |
|
|
|
|
|
|
|
|
|
320,321
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(20,000)
|
20,000
|
|
|
|
|
|
Note Holder Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of warrants issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
868,098
|
|
|
|
|
|
Placement Agent Warrants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of warrants issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
69,062
|
|
|
|
|
|
Exercise price |
|
|
|
|
|
|
|
|
|
$ 2.09
|
|
|
|
|
|
|
|
$ 2.09
|
|
|
|
|
|
Note Holder [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercise price |
|
|
|
|
|
|
|
|
|
$ 4.18
|
|
|
|
|
|
|
|
$ 4.18
|
|
|
|
|
|
Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative liabilities |
|
|
|
|
|
|
|
|
|
$ 1,278,786
|
|
|
|
|
|
|
|
$ 1,278,786
|
|
|
|
|
|
Warrants for promissory notes |
|
|
|
|
|
|
|
|
|
|
|
51,101
|
|
|
|
|
|
|
|
|
|
|
|
Purchase Agreement [Member] | Beneficiary [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ownership percentage |
|
|
4.99%
|
4.99%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, shares issued |
|
|
|
|
|
|
|
26,081,295
|
|
9,353,768
|
|
|
|
|
26,081,295
|
|
26,081,295
|
9,353,768
|
|
|
|
|
|
Shareholders [Member] | Exchange Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares outstanding |
|
|
|
|
|
|
|
26,241,967
|
|
9,514,440
|
|
|
|
|
26,241,967
|
|
26,241,967
|
9,514,440
|
|
|
|
|
|
Executive [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Issued During Period, Shares, Employee Benefit Plan |
|
|
|
|
|
480,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock Issued During Period, Value, Employee Benefit Plan |
|
|
|
|
|
$ 206,400
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Executive [Member] | Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock issued during period shares new issues |
|
|
|
|
|
|
|
|
|
|
|
36,463
|
19,714
|
8,972
|
|
|
|
|
|
|
|
|
|
Warrants and rights outstanding |
|
|
|
|
|
|
|
|
|
|
|
$ 77,780
|
|
|
|
|
|
|
|
|
|
|
|
Class of Warrant or Right, Outstanding |
|
|
|
|
|
|
|
|
|
|
|
52,083
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Notes Payable |
|
|
|
|
|
|
|
|
|
|
|
$ 71,768
|
|
|
|
|
|
|
|
|
|
|
|
Consultant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
236,666
|
|
|
|
|
|
|
Director [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common shares services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
480,000
|
|
|
|
|
|
|
Series A Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, shares authorized |
|
|
|
|
|
|
|
20,000
|
|
20,000
|
|
|
|
|
20,000
|
|
20,000
|
20,000
|
|
|
|
|
|
Preferred stock, par value |
|
|
|
|
|
|
|
$ 0.001
|
|
$ 0.001
|
|
|
|
|
$ 0.001
|
|
$ 0.001
|
$ 0.001
|
|
|
|
|
|
Preferred stock, shares issued |
|
|
|
|
|
|
|
201
|
|
|
|
|
|
|
201
|
|
201
|
|
|
|
|
|
|
Preferred stock, shares outstanding |
|
|
|
|
|
|
|
201
|
|
|
|
|
|
|
201
|
|
201
|
|
|
|
|
|
|
Preferred stock, shares issued |
|
|
|
|
|
|
|
201
|
|
6,304
|
|
|
|
|
201
|
|
201
|
6,304
|
|
|
|
|
|
Preferred stock, shares outstanding |
|
|
|
|
|
|
|
201
|
|
6,304
|
|
|
|
|
201
|
|
201
|
6,304
|
|
|
|
|
|
Preferred stock, liquidation preference |
|
|
|
|
|
|
|
$ 100
|
|
|
|
|
|
|
$ 100
|
|
$ 100
|
|
|
|
|
|
|
Preferred stock dividend rate percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.00%
|
|
|
|
|
|
|
Debt instrument redemption price percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.00%
|
|
|
|
|
|
|
Preferred stock convertible conversion price |
|
|
|
|
|
|
|
$ 0.001
|
|
|
|
|
|
|
$ 0.001
|
|
$ 0.001
|
|
|
|
|
|
|
Volume weighted average price percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.00%
|
|
|
|
|
|
|
Face value |
|
|
|
|
|
|
|
$ 6,104,444
|
|
|
|
|
|
|
$ 6,104,444
|
|
$ 6,104,444
|
|
|
|
|
|
|
Accrued dividends |
|
|
|
|
|
|
|
1,071,542
|
|
|
|
|
|
|
1,071,542
|
|
$ 1,071,542
|
|
|
|
|
|
|
Converted instrument shares issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,952,170
|
|
|
|
|
|
|
Deposit liabilities, accrued interest |
|
|
|
|
|
|
|
$ (7,984,463)
|
|
|
|
|
|
|
$ (7,984,463)
|
|
$ (7,984,463)
|
|
|
|
|
|
|
Stock redeemed or called during period, value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,039,142
|
|
|
|
|
|
|
Investment company, dividend distribution |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,054,680
|
|
|
|
|
|
|
Initial conversion price |
|
|
$ 3.50
|
$ 3.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series B Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, shares authorized |
|
|
|
|
|
|
|
600
|
|
600
|
|
|
|
|
600
|
|
600
|
600
|
|
|
|
|
|
Preferred stock, par value |
|
|
$ 0.001
|
$ 0.001
|
|
|
|
$ 0.001
|
|
$ 0.001
|
|
|
|
|
$ 0.001
|
|
$ 0.001
|
$ 0.001
|
|
|
|
|
|
Preferred stock, shares issued |
|
|
220
|
220
|
|
|
|
385
|
|
180
|
|
|
|
|
385
|
|
385
|
180
|
|
|
|
|
|
Preferred stock, shares outstanding |
|
|
|
|
|
|
|
385
|
|
180
|
|
|
|
|
385
|
|
385
|
180
|
|
|
|
|
|
Preferred stock redemption price per share |
|
|
$ 9,091
|
$ 9,091
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of preferred shares, net |
|
|
$ 1,900,000
|
$ 1,900,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock issued during period shares new issues |
|
|
|
|
|
|
|
|
1,431,181
|
|
|
|
|
|
|
2,867,448
|
|
|
|
|
|
|
|
Debt conversion description |
|
|
|
Holders
may elect to convert shares of Series B Preferred Stock to common stock at an alternate conversion price equal to 80% (or 70% if the
Company’s common stock is suspended from trading on or delisted from a principal trading market or if the Company has effected
a reverse split of the common stock) of the lowest daily volume weighed average price of the common stock during the Alternate Conversion
Measuring Period (as defined in the Certificate of Designations). In the event the Company receives a conversion notice that elects an
alternate conversion price, the Company may, at its option, elect to satisfy its obligation under such conversion with payment in cash
in an amount equal to 110% of the conversion amount.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of conversion of shares |
|
|
|
|
|
|
|
|
25
|
|
40
|
|
|
|
|
75
|
|
|
|
|
|
|
|
Shares converted |
|
|
|
|
|
|
25
|
|
|
25
|
|
|
|
|
|
|
100
|
|
|
|
|
|
|
Issuance of common shares from shares to be issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
320,321
|
|
|
|
|
|
|
Series B Preferred Stock [Member] | Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock issued during period shares new issues |
|
|
|
|
|
|
|
220
|
|
110
|
|
|
|
|
|
|
220
|
|
|
|
|
|
|
fair value of common shares |
|
|
|
|
|
|
|
|
|
$ 925,000
|
|
|
|
|
|
|
$ 1,732,532
|
|
|
|
|
|
|
Series B Preferred Stock [Member] | Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, par value |
|
|
$ 10,000
|
$ 10,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 10,000
|
|
Preferred stock, shares issued |
|
|
600
|
600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
600
|
|
Debt instrument redemption price percentage |
|
|
|
110.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stated value percentage |
|
|
8.00%
|
8.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series B Preferred Stock [Member] | Purchase Agreement [Member] | Beneficiary [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ownership percentage |
|
|
19.90%
|
19.90%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series B Preferred Stock [Member] | Purchase Agreement [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stated value percentage |
|
|
15.00%
|
15.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series B Convertible Redeemable Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock issued during period shares new issues |
|
|
|
|
|
1,197,770
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of conversion of shares |
|
25
|
|
|
|
25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends |
|
|
|
|
|
$ 233,441
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Series C Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt settled |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,234,232
|
|
|
|
|
|
|
Series C Convertible Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Class of Stock [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issuance of common shares from shares to be issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|