Line of Credit and Notes Payable, net of discount (Details)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 Months Ended |
12 Months Ended |
|
|
|
|
|
|
|
|
Feb. 16, 2026
USD ($)
|
Jan. 15, 2026
USD ($)
|
Nov. 30, 2025
USD ($)
|
Nov. 11, 2025
USD ($)
$ / shares
shares
|
Nov. 01, 2025
USD ($)
Installment
|
Oct. 20, 2025
USD ($)
|
Oct. 09, 2025
USD ($)
|
Sep. 05, 2025
USD ($)
|
Mar. 20, 2025
USD ($)
Installment
|
Dec. 13, 2024
USD ($)
|
Jan. 01, 2024
USD ($)
|
Nov. 21, 2023
USD ($)
|
Nov. 01, 2023
USD ($)
payment
|
Aug. 18, 2023
USD ($)
|
Aug. 03, 2023
USD ($)
|
Nov. 29, 2021
USD ($)
|
Mar. 31, 2026
USD ($)
shares
|
Mar. 31, 2025
USD ($)
|
Dec. 31, 2025
USD ($)
shares
|
Jan. 01, 2026
USD ($)
|
Oct. 28, 2025
shares
|
Aug. 28, 2025
shares
|
Jun. 16, 2025
USD ($)
|
Feb. 25, 2022
USD ($)
|
Dec. 01, 2021
USD ($)
|
Sep. 25, 2021
USD ($)
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Settlement agreement, paid |
|
$ 1,197,891
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amount due |
|
336,983
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amount settled through payment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 257,820
|
|
|
|
|
|
|
|
|
|
|
| Gain on extinguishment |
|
181,501
|
|
|
|
|
|
|
|
|
|
$ 42
|
|
|
|
79,163
|
$ 367,809
|
$ 0
|
|
|
|
|
|
|
|
|
| Outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,212,333
|
|
$ 2,380,775
|
|
|
|
|
|
|
|
| Common stock, shares issued (in Shares) | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47,299,421
|
|
33,193,140
|
|
500,000
|
500,000
|
|
|
|
|
| Interest amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,237
|
|
|
|
|
|
|
|
|
| Note Payable Issued November 29, 2021 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 654,044
|
|
|
|
|
|
|
|
|
|
|
| Annual fixed rate percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.284%
|
|
|
|
|
|
|
|
|
|
|
| Number of installments | payment |
|
|
|
|
|
|
|
|
|
|
|
|
36
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loan payments amount |
|
|
|
|
|
|
|
|
|
|
|
|
$ 19,409
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 336,983
|
336,983
|
$ 336,983
|
|
|
|
|
|
|
|
| Interest amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
9,427
|
|
|
|
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
|
|
|
|
|
|
|
|
|
| Line Of Credit Issued November 29, 2021 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Basis spread on the variable rate |
|
|
|
|
|
|
|
|
|
|
|
|
3.00%
|
|
|
|
6.75%
|
|
6.75%
|
|
|
|
|
|
|
|
| Interest amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
12,759
|
|
|
|
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
|
|
|
|
|
|
|
| Note Payable Issued December 1, 2021 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,000,600
|
$ 500,000
|
|
| Annual fixed rate percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.75%
|
|
|
| Loan payments amount |
|
|
|
|
|
|
|
|
|
|
$ 7,682
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,500,600
|
|
1,500,600
|
|
|
|
|
|
|
|
| Interest amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,875
|
|
|
|
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
214,731
|
|
200,393
|
|
|
|
|
|
|
|
| September 30, 2024 Company and the Bridge Investor [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,338
|
|
|
|
|
|
|
|
|
|
| Note Payable Issued August 3, 2023 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 33,000
|
|
|
|
|
|
|
|
|
|
|
|
| Annual fixed rate percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.00%
|
|
|
|
|
|
|
|
|
|
|
|
| Outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33,000
|
|
33,000
|
|
|
|
|
|
|
|
| Interest amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,145
|
2,145
|
|
|
|
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
19,500
|
|
19,370
|
|
|
|
|
|
|
|
| Original issue discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.00%
|
|
|
|
|
|
|
|
|
|
|
|
| Default interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26.00%
|
|
|
|
|
|
|
|
|
|
|
|
| Note Payable Issued August 18, 2023 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 64,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Annual fixed rate percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
8.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64,000
|
|
64,000
|
|
|
|
|
|
|
|
| Original issue discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
8.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Default interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
26.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net of unamortized debt discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64,000
|
|
64,000
|
|
|
|
|
|
|
|
| Default interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,160
|
|
4,160
|
|
|
|
|
|
|
|
| March 2025 Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
$ 555,556
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Annual fixed rate percentage |
|
|
|
|
5.00%
|
|
|
|
|
|
|
|
|
|
|
|
10.00%
|
|
|
|
|
|
|
|
|
|
| Number of installments | Installment |
|
|
|
|
8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 409,366
|
|
|
|
|
|
|
|
|
|
| Original issue discount |
|
|
|
|
|
|
|
|
10.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash proceeds received |
|
|
|
|
|
|
|
|
$ 500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Periodic principal payment |
|
|
|
|
$ 2,315
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Promissory note common shares value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 90,634
|
|
|
|
|
|
|
|
|
|
| March 2025 Convertible Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
$ 108,696
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of installments | Installment |
|
|
|
|
|
|
|
|
9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gain on extinguishment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
138,020
|
|
|
|
|
|
|
|
|
| Interest amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
| Original issue discount |
|
|
|
|
|
|
|
|
8.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Default interest rate |
|
|
|
|
|
|
|
|
28.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash proceeds received |
|
|
|
|
|
|
|
|
$ 100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Periodic principal payment |
|
|
|
|
|
|
|
|
$ 1,630
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock, shares issued (in Shares) | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
| On November 11, 2025 Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
$ 555,555
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gain on extinguishment |
|
|
|
95,077
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accrued interest |
|
|
|
56,323
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate amount |
|
|
|
$ 611,878
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate shares (in Shares) | shares |
|
|
|
941,352
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion rate per share (in Dollars per share) | $ / shares |
|
|
|
$ 0.751
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares issued |
|
|
|
$ 706,955
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Initial MBLA Note [Member] | Master Business Loan Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
$ 724,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate advance amount |
|
|
|
|
|
|
|
2,500,001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Initial advance amount |
|
|
|
|
|
|
|
525,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Additional advance amount |
|
|
|
|
|
|
|
$ 250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of equity interest |
|
|
|
|
|
|
|
50.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of initial advance |
|
|
|
|
|
|
|
3.167%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of outstanding balance |
|
|
|
|
|
|
|
10.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| September 2025 Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 302,355
|
|
446,192
|
|
|
|
|
|
|
|
| Interest amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
49,875
|
0
|
|
|
|
|
|
|
|
|
| October Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
$ 133,333
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
| Aggregate purchase price |
|
|
|
|
|
|
$ 120,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of interest rate |
|
|
|
|
|
|
5.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| October Promissory Note - 2 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
$ 133,333
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
|
|
| Aggregate purchase price |
|
|
|
|
|
$ 120,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of interest rate |
|
|
|
|
|
5.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| First Insurance Funding Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
112,378
|
|
$ 0
|
|
|
|
|
|
|
|
| Interest amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,932
|
0
|
|
|
|
|
|
|
|
|
| Conversion of convertible securities (in Shares) | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
176,750
|
|
|
|
|
|
|
|
|
|
| Down payment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 19,250
|
|
|
|
|
|
|
|
|
|
| Unpaid premium balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 157,500
|
|
|
|
|
|
|
| Financed agreement totaled |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 158,051
|
|
|
|
|
|
|
|
|
|
| Annual percentage rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9.95%
|
|
|
|
|
|
|
|
|
|
| Total finance charges |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 7,297
|
|
|
|
|
|
|
|
|
|
| Agreement amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 16,535
|
|
|
|
|
|
|
|
|
|
| Percentage of overdue amount is assessed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.00%
|
|
|
|
|
|
|
|
|
|
| Line of Credit [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 500,000
|
|
|
|
|
|
|
|
|
|
|
| Basis spread on the variable rate |
|
|
|
|
|
|
|
|
|
|
|
|
3.00%
|
|
|
1.25%
|
0.00%
|
|
6.75%
|
|
|
|
|
|
|
|
| Loan payments amount |
|
|
|
|
|
|
|
|
|
$ 25,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amount settled through payment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 348,952
|
|
|
|
|
|
|
|
|
|
| Gain on extinguishment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
107,145
|
|
|
|
|
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
$ 456,097
|
|
|
|
|
|
|
|
| payment to be paid |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,541,106
|
|
|
|
| Line of credit. |
|
$ 456,097
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Promissory Note and Line of Credit Relating to Forbearance Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loan payments amount |
|
|
$ 100,000
|
|
|
|
|
$ 50,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Encompass SBA Loan [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Outstanding balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
200,000
|
|
$ 0
|
|
|
|
|
|
|
|
| Percentage of interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.75%
|
| Settlement of encompass purchase liability aggregate amount |
$ 200,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Original loan terms amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,030
|
| Debt Instrument, Redemption, Period One [Member] | Initial MBLA Note [Member] | Master Business Loan Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loan payments amount |
|
|
|
|
|
|
|
7,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Redemption, Period Two [Member] | Initial MBLA Note [Member] | Master Business Loan Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loan payments amount |
|
|
|
|
|
|
|
$ 15,862.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum [Member] | Note Payable Issued August 18, 2023 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 38,720
|
|
|
|
|
|
|
|
|
|
| Maximum [Member] | March 2025 Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Annual fixed rate percentage |
|
|
|
|
24.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum [Member] | October Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of interest rate |
|
|
|
|
|
|
24.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum [Member] | October Promissory Note - 2 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of interest rate |
|
|
|
|
|
24.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Minimum [Member] | Note Payable Issued August 18, 2023 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 34,560
|
|
|
|
|
|
|
|
|
| Minimum [Member] | March 2025 Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Annual fixed rate percentage |
|
|
|
|
5.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Minimum [Member] | Initial MBLA Note [Member] | Master Business Loan Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Line of Credit and Notes Payable, Net of Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of initial advance |
|
|
|
|
|
|
|
20.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|