Schedule of Notes Payable (Details) - USD ($)
|
|
3 Months Ended |
12 Months Ended |
Mar. 31, 2025 |
Sep. 30, 2025 |
Sep. 30, 2024 |
Jun. 30, 2025 |
Jun. 30, 2024 |
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Balance |
|
|
$ 4,738,493
|
$ 3,442,987
|
$ 3,442,987
|
|
$ 1,549,366
|
| Debt discount |
|
|
|
|
(904,126)
|
|
|
| Amortization of debt discount |
|
|
138,972
|
50,372
|
332,021
|
|
638,194
|
| Repayments |
|
|
(3,236)
|
|
(23,988)
|
|
|
| Balance |
|
|
|
|
4,738,493
|
|
3,442,987
|
| Less: short term |
|
|
5,002,385
|
|
1,576,250
|
|
|
| Proceeds |
|
|
|
402,050
|
1,547,000
|
|
1,252,805
|
| Debt acquired in acquisition - SWC |
|
|
19,484,000
|
|
759,776
|
|
|
| Notes payable, beginning balance |
|
|
4,738,493
|
3,442,987
|
3,442,987
|
|
|
| Face amount of note |
|
|
|
|
1,104,000
|
|
|
| Debt acquired in acquisitions |
|
$ 759,776
|
|
|
759,776
|
[1] |
|
| Non-cash increase of debt |
|
|
|
|
73,750
|
|
|
| Repayments |
|
|
|
|
(33,490)
|
|
|
| Conversion to Common Stock |
|
|
|
|
(36,425)
|
|
|
| Notes payable, ending balance |
|
|
|
|
4,738,493
|
|
3,442,987
|
| Short Term |
|
|
|
|
4,271,103
|
|
|
| Long Term |
|
|
|
|
467,390
|
|
|
| Default notes payable |
|
|
|
|
3,062,271
|
|
|
| Debt acquired in acquisitions |
|
$ 67,262
|
|
|
|
|
|
| Notes Payable, Current |
|
|
1,576,250
|
|
|
|
|
| Long-Term Debt |
|
|
19,095,977
|
|
6,328,767
|
|
|
| Six Loans [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
(23,988)
|
|
|
| Less: short term |
|
|
|
|
1,590,274
|
|
|
| Proceeds |
|
|
|
|
1,547,000
|
|
|
| Default notes payable |
|
|
|
|
20,000
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
67,262
|
|
|
| Notes Payable, Current |
|
|
1,590,274
|
|
|
|
|
| Less: short term |
|
|
|
|
1,576,250
|
|
|
| Long-Term Debt |
|
|
|
|
14,024
|
|
|
| Loan #1 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Balance |
|
|
|
738,470
|
738,470
|
|
685,256
|
| Debt discount |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
3,090
|
|
|
| Balance |
|
|
|
|
|
|
738,470
|
| Notes payable, beginning balance |
|
|
741,560
|
738,470
|
738,470
|
|
|
| Face amount of note |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
741,560
|
|
738,470
|
| Short Term |
|
|
|
|
741,560
|
|
|
| Long Term |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
741,560
|
|
|
| Loan #2 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Balance |
|
|
|
619,000
|
619,000
|
|
376,569
|
| Debt discount |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
| Balance |
|
|
|
|
|
|
619,000
|
| Notes payable, beginning balance |
|
|
619,000
|
619,000
|
619,000
|
|
|
| Face amount of note |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
619,000
|
|
619,000
|
| Short Term |
|
|
|
|
619,000
|
|
|
| Long Term |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
619,000
|
|
|
| Loan #3 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Balance |
|
|
|
160,941
|
160,941
|
|
94,058
|
| Debt discount |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
| Balance |
|
|
|
|
|
|
160,941
|
| Notes payable, beginning balance |
|
|
160,941
|
160,941
|
160,941
|
|
|
| Face amount of note |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
160,941
|
|
160,941
|
| Short Term |
|
|
|
|
160,941
|
|
|
| Long Term |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
160,941
|
|
|
| Loan #4 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Balance |
|
|
|
160,941
|
160,941
|
|
89,170
|
| Debt discount |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
| Balance |
|
|
|
|
|
|
160,941
|
| Notes payable, beginning balance |
|
|
160,941
|
160,941
|
160,941
|
|
|
| Face amount of note |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
160,941
|
|
160,941
|
| Short Term |
|
|
|
|
160,941
|
|
|
| Long Term |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
160,941
|
|
|
| Loan #5 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Balance |
|
|
|
160,941
|
160,941
|
|
86,253
|
| Debt discount |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
| Balance |
|
|
|
|
|
|
160,941
|
| Notes payable, beginning balance |
|
|
160,941
|
160,941
|
160,941
|
|
|
| Face amount of note |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
160,941
|
|
160,941
|
| Short Term |
|
|
|
|
160,941
|
|
|
| Long Term |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
160,941
|
|
|
| Loan #6 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Balance |
|
|
|
200,000
|
200,000
|
|
172,081
|
| Debt discount |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
| Balance |
|
|
|
|
|
|
200,000
|
| Notes payable, beginning balance |
|
|
200,000
|
200,000
|
200,000
|
|
|
| Face amount of note |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
200,000
|
|
200,000
|
| Short Term |
|
|
|
|
200,000
|
|
|
| Long Term |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
200,000
|
|
|
| Loan #7 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Balance |
|
|
|
59,321
|
59,321
|
|
|
| Debt discount |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
2,679
|
|
|
| Balance |
|
|
|
|
|
|
59,321
|
| Notes payable, beginning balance |
|
|
62,000
|
59,321
|
59,321
|
|
|
| Face amount of note |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
62,000
|
|
59,321
|
| Short Term |
|
|
|
|
62,000
|
|
|
| Long Term |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
62,000
|
|
|
| Loan #8 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Balance |
|
|
|
58,177
|
58,177
|
|
|
| Debt discount |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
3,823
|
|
|
| Balance |
|
|
|
|
|
|
58,177
|
| Notes payable, beginning balance |
|
|
62,000
|
58,177
|
58,177
|
|
|
| Face amount of note |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
62,000
|
|
58,177
|
| Short Term |
|
|
|
|
62,000
|
|
|
| Long Term |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
62,000
|
|
|
| Loan #9 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Balance |
|
|
|
158,781
|
158,781
|
|
|
| Debt discount |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
11,807
|
|
|
| Balance |
|
|
|
|
|
|
158,781
|
| Notes payable, beginning balance |
|
|
170,588
|
158,781
|
158,781
|
|
|
| Face amount of note |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
170,588
|
|
158,781
|
| Short Term |
|
|
|
|
170,588
|
|
|
| Long Term |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
170,588
|
|
|
| Loan #10 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Balance |
|
|
|
353,384
|
353,384
|
|
|
| Debt discount |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
34,916
|
|
|
| Balance |
|
|
|
|
|
|
353,384
|
| Notes payable, beginning balance |
|
|
388,300
|
353,384
|
353,384
|
|
|
| Face amount of note |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
388,300
|
|
353,384
|
| Short Term |
|
|
|
|
388,300
|
|
|
| Long Term |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
388,300
|
|
|
| Loan #11 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Balance |
|
|
|
292,022
|
292,022
|
|
|
| Debt discount |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
43,978
|
|
|
| Balance |
|
|
|
|
|
|
292,022
|
| Notes payable, beginning balance |
|
|
336,000
|
292,022
|
292,022
|
|
|
| Face amount of note |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
336,000
|
|
292,022
|
| Short Term |
|
|
|
|
336,000
|
|
|
| Long Term |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
336,000
|
|
|
| Loan #12 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Balance |
|
|
|
343,509
|
343,509
|
|
|
| Debt discount |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
51,491
|
|
|
| Balance |
|
|
|
|
|
|
343,509
|
| Notes payable, beginning balance |
|
|
395,000
|
343,509
|
343,509
|
|
|
| Face amount of note |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
395,000
|
|
343,509
|
| Short Term |
|
|
|
|
395,000
|
|
|
| Long Term |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Loan #13 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
(70,950)
|
|
|
| Amortization of debt discount |
|
|
|
|
51,895
|
|
|
| Notes payable, beginning balance |
|
|
453,945
|
|
|
|
|
| Face amount of note |
|
|
|
|
473,000
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
453,945
|
|
|
| Short Term |
|
|
|
|
453,945
|
|
|
| Long Term |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Loan #14 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
(30,900)
|
|
|
| Amortization of debt discount |
|
|
|
|
9,962
|
|
|
| Notes payable, beginning balance |
|
|
185,062
|
|
|
|
|
| Face amount of note |
|
|
|
|
206,000
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
185,062
|
|
|
| Short Term |
|
|
|
|
185,062
|
|
|
| Long Term |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Loan #15 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
(42,500)
|
|
|
| Amortization of debt discount |
|
|
|
|
10,905
|
|
|
| Notes payable, beginning balance |
|
|
393,405
|
|
|
|
|
| Face amount of note |
|
|
|
|
425,000
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
393,405
|
|
|
| Short Term |
|
|
|
|
|
|
|
| Long Term |
|
|
|
|
393,405
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Loan #16 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Balance |
|
|
|
71,500
|
71,500
|
|
45,979
|
| Debt discount |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
| Balance |
|
|
|
|
|
|
71,500
|
| Notes payable, beginning balance |
|
|
72,225
|
71,500
|
71,500
|
|
|
| Face amount of note |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Non-cash increase of debt |
|
|
|
|
37,150
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
36,425
|
|
|
| Notes payable, ending balance |
|
|
|
|
72,225
|
|
71,500
|
| Short Term |
|
|
|
|
72,225
|
|
|
| Long Term |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Loan #17 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Balance |
|
|
|
66,000
|
66,000
|
|
|
| Debt discount |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
| Balance |
|
|
|
|
|
|
66,000
|
| Notes payable, beginning balance |
|
|
102,600
|
66,000
|
66,000
|
|
|
| Face amount of note |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Non-cash increase of debt |
|
|
|
|
36,600
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
102,600
|
|
66,000
|
| Short Term |
|
|
|
|
102,600
|
|
|
| Long Term |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Loan #19 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
(180,154)
|
|
|
| Amortization of debt discount |
|
|
|
|
48,662
|
|
|
| Notes payable, beginning balance |
|
|
15,172
|
|
|
|
|
| Debt acquired in acquisitions |
[2] |
|
|
|
180,154
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
(33,490)
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
15,172
|
|
|
| Short Term |
|
|
|
|
|
|
|
| Long Term |
|
|
|
|
15,172
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Loan #20 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
(102,289)
|
|
|
| Amortization of debt discount |
|
|
|
|
10,379
|
|
|
| Notes payable, beginning balance |
|
|
10,379
|
|
|
|
|
| Debt acquired in acquisitions |
[2] |
|
|
|
102,289
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
10,379
|
|
|
| Short Term |
|
|
|
|
|
|
|
| Long Term |
|
|
|
|
10,379
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Loan #21 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
(124,221)
|
|
|
| Amortization of debt discount |
|
|
|
|
12,604
|
|
|
| Notes payable, beginning balance |
|
|
12,604
|
|
|
|
|
| Debt acquired in acquisitions |
[2] |
|
|
|
124,221
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
12,604
|
|
|
| Short Term |
|
|
|
|
|
|
|
| Long Term |
|
|
|
|
12,604
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Loan #22 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
(133,700)
|
|
|
| Amortization of debt discount |
|
|
|
|
13,566
|
|
|
| Notes payable, beginning balance |
|
|
13,566
|
|
|
|
|
| Debt acquired in acquisitions |
[2] |
|
|
|
133,700
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
13,566
|
|
|
| Short Term |
|
|
|
|
|
|
|
| Long Term |
|
|
|
|
13,566
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Loan #23 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
(30,000)
|
|
|
| Amortization of debt discount |
|
|
|
|
3,045
|
|
|
| Notes payable, beginning balance |
|
|
3,045
|
|
|
|
|
| Debt acquired in acquisitions |
[2] |
|
|
|
30,000
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
3,045
|
|
|
| Short Term |
|
|
|
|
|
|
|
| Long Term |
|
|
|
|
3,045
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Loan #24 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
(85,519)
|
|
|
| Amortization of debt discount |
|
|
|
|
8,677
|
|
|
| Notes payable, beginning balance |
|
|
8,677
|
|
|
|
|
| Debt acquired in acquisitions |
[2] |
|
|
|
85,519
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
8,677
|
|
|
| Short Term |
|
|
|
|
|
|
|
| Long Term |
|
|
|
|
8,677
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Loan #25 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
(54,843)
|
|
|
| Amortization of debt discount |
|
|
|
|
5,565
|
|
|
| Notes payable, beginning balance |
|
|
5,565
|
|
|
|
|
| Debt acquired in acquisitions |
[2] |
|
|
|
54,843
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
5,565
|
|
|
| Short Term |
|
|
|
|
|
|
|
| Long Term |
|
|
|
|
5,565
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Loan #28 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
(49,050)
|
|
|
| Amortization of debt discount |
|
|
|
|
4,977
|
|
|
| Notes payable, beginning balance |
|
|
4,977
|
|
|
|
|
| Debt acquired in acquisitions |
[2] |
|
|
|
49,050
|
|
|
| Non-cash increase of debt |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Conversion to Common Stock |
|
|
|
|
|
|
|
| Notes payable, ending balance |
|
|
|
|
4,977
|
|
|
| Short Term |
|
|
|
|
|
|
|
| Long Term |
|
|
|
|
4,977
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Loan #18 [Member] | Six Loans [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
(20,750)
|
|
|
| Less: short term |
|
|
|
|
9,250
|
|
|
| Proceeds |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
30,000
|
|
|
| Notes Payable, Current |
|
|
9,250
|
|
|
|
|
| Less: short term |
|
|
|
|
9,250
|
|
|
| Long-Term Debt |
|
|
|
|
|
|
|
| Loan #18 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
[3] |
|
|
|
|
|
30,000
|
| Loan #26 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
[3] |
|
|
|
|
|
8,631
|
| Loan #26 [Member] | Six Loans [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
(1,619)
|
|
|
| Less: short term |
|
|
|
|
7,012
|
|
|
| Proceeds |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
8,631
|
|
|
| Notes Payable, Current |
|
|
7,012
|
|
|
|
|
| Less: short term |
|
|
|
|
|
|
|
| Long-Term Debt |
|
|
|
|
7,012
|
|
|
| Loan #27 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
[3] |
|
|
|
|
|
8,631
|
| Loan #27 [Member] | Six Loans [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
(1,619)
|
|
|
| Less: short term |
|
|
|
|
7,012
|
|
|
| Proceeds |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
8,631
|
|
|
| Notes Payable, Current |
|
|
7,012
|
|
|
|
|
| Less: short term |
|
|
|
|
|
|
|
| Long-Term Debt |
|
|
|
|
7,012
|
|
|
| Loan #29 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
[3] |
|
|
|
|
|
20,000
|
| Loan #29 [Member] | Six Loans [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Less: short term |
|
|
|
|
20,000
|
|
|
| Proceeds |
|
|
|
|
|
|
|
| Default notes payable |
|
|
|
|
20,000
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
20,000
|
|
|
| Notes Payable, Current |
|
|
20,000
|
|
|
|
|
| Less: short term |
|
|
|
|
20,000
|
|
|
| Long-Term Debt |
|
|
|
|
|
|
|
| Loan #30 [Member] | Six Loans [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Less: short term |
|
|
|
|
997,000
|
|
|
| Proceeds |
|
|
|
|
997,000
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Notes Payable, Current |
|
|
997,000
|
|
|
|
|
| Less: short term |
|
|
|
|
997,000
|
|
|
| Long-Term Debt |
|
|
|
|
|
|
|
| Loan #31 [Member] | Six Loans [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Less: short term |
|
|
|
|
550,000
|
|
|
| Proceeds |
|
|
|
|
550,000
|
|
|
| Default notes payable |
|
|
|
|
|
|
|
| Debt acquired in acquisitions |
|
|
|
|
|
|
|
| Notes Payable, Current |
|
|
550,000
|
|
|
|
|
| Less: short term |
|
|
|
|
550,000
|
|
|
| Long-Term Debt |
|
|
|
|
|
|
|
| Notes Payable Payables [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| In-Default |
|
|
29,250
|
|
|
|
|
| Balance |
|
|
1,590,274
|
|
|
|
|
| Settlement of pre-existing debt of target acquisition |
|
|
(1,547,000)
|
|
|
|
|
| Debt acquired in acquisition - Victorville |
|
|
3,475,000
|
|
|
|
|
| Debt discount |
|
|
(251,284)
|
|
|
|
|
| Debt acquired in acquisition - Rancho Mirage |
|
|
1,709,673
|
|
|
|
|
| Amortization of debt discount |
|
|
28,958
|
|
|
|
|
| Repayments |
|
|
(3,236)
|
|
(23,988)
|
|
|
| Balance |
|
|
5,002,385
|
|
1,590,274
|
|
|
| Less: short term |
|
|
5,002,385
|
|
1,576,250
|
|
|
| Long term |
|
|
|
|
14,024
|
|
|
| Proceeds |
|
|
1,547,000
|
|
|
|
|
| Debt acquired in acquisition - SWC |
|
|
|
|
67,262
|
|
|
| Notes Payable, Current |
|
|
$ 1,576,250
|
|
|
|
|
| Notes Payable Payables [Member] | Loan 2627 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Date of Note |
|
|
September 10,
2021
|
|
|
|
|
| Maturity Date of Note |
|
|
September 10,
2026
|
|
|
|
|
| Interest rate percentage |
|
|
8.99%
|
|
|
|
|
| In-Default |
|
|
|
|
|
|
|
| Collateral |
|
|
Vehicle
|
|
|
|
|
| Balance |
|
|
$ 14,024
|
|
|
|
|
| Settlement of pre-existing debt of target acquisition |
|
|
|
|
|
|
|
| Debt acquired in acquisition - Victorville |
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
|
|
|
| Debt acquired in acquisition - Rancho Mirage |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
| Repayments |
|
|
(3,236)
|
|
(3,238)
|
|
|
| Balance |
|
|
10,788
|
|
14,024
|
|
|
| Less: short term |
|
|
10,788
|
|
|
|
|
| Long term |
|
|
|
|
14,024
|
|
|
| Proceeds |
|
|
|
|
|
|
|
| Debt acquired in acquisition - SWC |
|
|
|
|
17,262
|
|
|
| Notes Payable, Current |
|
|
|
|
|
|
|
| Notes Payable Payables [Member] | Loan 18 29 30 And 31 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Date of Note |
|
|
June
15, 2018 - June 15, 2025
|
|
|
|
|
| Maturity Date of Note |
|
|
June
21, 2024 - June 15, 2026
|
|
|
|
|
| Interest rate percentage |
|
|
15.00%
|
|
|
|
|
| In-Default |
|
|
$ 29,250
|
|
|
|
|
| Collateral |
|
|
Unsecured
|
|
|
|
|
| Balance |
|
|
$ 1,576,250
|
|
|
|
|
| Settlement of pre-existing debt of target acquisition |
|
|
(1,547,000)
|
|
|
|
|
| Debt acquired in acquisition - Victorville |
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
|
|
|
| Debt acquired in acquisition - Rancho Mirage |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
(20,750)
|
|
|
| Balance |
|
|
29,250
|
|
1,576,250
|
|
|
| Less: short term |
|
|
29,250
|
|
1,576,250
|
|
|
| Long term |
|
|
|
|
|
|
|
| Proceeds |
|
|
1,547,000
|
|
|
|
|
| Debt acquired in acquisition - SWC |
|
|
|
|
50,000
|
|
|
| Notes Payable, Current |
|
|
$ 1,576,250
|
|
|
|
|
| Notes Payable Payables [Member] | Loan 18 29 30 And 31 [Member] | Minimum [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Interest rate percentage |
|
|
15.00%
|
|
|
|
|
| Notes Payable Payables [Member] | Loan 18 29 30 And 31 [Member] | Maximum [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Interest rate percentage |
|
|
18.00%
|
|
|
|
|
| Notes Payable Payables [Member] | Acquired Debt Loan Thirty Six [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Date of Note |
|
|
November 15,
2023
|
|
|
|
|
| Interest rate percentage |
|
|
1.00%
|
|
|
|
|
| In-Default |
|
|
|
|
|
|
|
| Collateral |
|
|
Building/Hotel
|
|
|
|
|
| Balance |
|
|
|
|
|
|
|
| Settlement of pre-existing debt of target acquisition |
|
|
|
|
|
|
|
| Debt acquired in acquisition - Victorville |
|
|
|
|
|
|
|
| Debt discount |
|
|
|
|
|
|
|
| Debt acquired in acquisition - Rancho Mirage |
|
|
1,709,673
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Balance |
|
|
1,709,673
|
|
|
|
|
| Less: short term |
|
|
1,709,673
|
|
|
|
|
| Long term |
|
|
|
|
|
|
|
| Proceeds |
|
|
|
|
|
|
|
| Debt acquired in acquisition - SWC |
|
|
|
|
|
|
|
| Notes Payable, Current |
|
|
|
|
|
|
|
| Notes Payable Payables [Member] | Acquired Debt Loan 37 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Date of Note |
|
|
April 15, 2025
|
|
|
|
|
| Maturity Date of Note |
|
|
April 15, 2026
|
|
|
|
|
| Interest rate percentage |
|
|
15.00%
|
|
|
|
|
| In-Default |
|
|
|
|
|
|
|
| Collateral |
|
|
All
Assets
|
|
|
|
|
| Balance |
|
|
|
|
|
|
|
| Settlement of pre-existing debt of target acquisition |
|
|
|
|
|
|
|
| Debt acquired in acquisition - Victorville |
|
|
1,140,000
|
|
|
|
|
| Debt discount |
|
|
(66,500)
|
|
|
|
|
| Debt acquired in acquisition - Rancho Mirage |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
9,500
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Balance |
|
|
1,083,000
|
|
|
|
|
| Less: short term |
|
|
1,083,000
|
|
|
|
|
| Long term |
|
|
|
|
|
|
|
| Proceeds |
|
|
|
|
|
|
|
| Debt acquired in acquisition - SWC |
|
|
|
|
|
|
|
| Notes Payable, Current |
|
|
|
|
|
|
|
| Notes Payable Payables [Member] | Acquired Debt Loan 38 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Date of Note |
|
|
May 22, 2025
|
|
|
|
|
| Maturity Date of Note |
|
|
May 22, 2026
|
|
|
|
|
| Interest rate percentage |
|
|
15.00%
|
|
|
|
|
| In-Default |
|
|
|
|
|
|
|
| Collateral |
|
|
All
Assets
|
|
|
|
|
| Balance |
|
|
|
|
|
|
|
| Settlement of pre-existing debt of target acquisition |
|
|
|
|
|
|
|
| Debt acquired in acquisition - Victorville |
|
|
2,335,000
|
|
|
|
|
| Debt discount |
|
|
(184,784)
|
|
|
|
|
| Debt acquired in acquisition - Rancho Mirage |
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
19,458
|
|
|
|
|
| Repayments |
|
|
|
|
|
|
|
| Balance |
|
|
2,169,674
|
|
|
|
|
| Less: short term |
|
|
2,169,674
|
|
|
|
|
| Long term |
|
|
|
|
|
|
|
| Proceeds |
|
|
|
|
|
|
|
| Debt acquired in acquisition - SWC |
|
|
|
|
|
|
|
| Notes Payable, Current |
|
|
|
|
|
|
|
| Notes Payable Payables [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Default Interest Rate |
|
|
|
|
|
|
|
| Notes Payable Payables [Member] | Loan 2627 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Default Interest Rate |
|
|
20.00%
|
|
|
|
|
| Notes Payable Payables [Member] | Loan 18 29 30 And 31 [Member] | Minimum [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Interest rate percentage |
|
|
15.00%
|
|
|
|
|
| Notes Payable Payables [Member] | Loan 18 29 30 And 31 [Member] | Maximum [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Interest rate percentage |
|
|
18.00%
|
|
|
|
|
| Notes Payable Payables [Member] | Acquired Debt Loan Thirty Six [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Default Interest Rate |
|
|
1.00%
|
|
|
|
|
| Notes Payable Payables [Member] | Acquired Debt Loan 37 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Default Interest Rate |
|
|
15.00%
|
|
|
|
|
| Notes Payable Payables [Member] | Acquired Debt Loan 38 [Member] |
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
| Default Interest Rate |
|
|
15.00%
|
|
|
|
|
|
|