Debt (Details Narrative)
|
|
|
|
|
|
|
1 Months Ended |
3 Months Ended |
12 Months Ended |
|
|
|
|
|
Mar. 23, 2026
USD ($)
$ / shares
|
Mar. 02, 2026
USD ($)
|
Jan. 06, 2026
USD ($)
$ / shares
shares
|
Sep. 09, 2025
USD ($)
$ / shares
shares
|
May 12, 2025
USD ($)
$ / shares
shares
|
Mar. 12, 2024
USD ($)
|
Mar. 31, 2026
USD ($)
$ / shares
shares
|
Mar. 31, 2026
USD ($)
$ / shares
shares
|
Mar. 31, 2025
USD ($)
|
Dec. 31, 2025
USD ($)
$ / shares
shares
|
Dec. 31, 2020
USD ($)
|
Sep. 21, 2026
$ / shares
|
May 10, 2026
USD ($)
|
Aug. 31, 2025
$ / shares
|
Dec. 31, 2024
USD ($)
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
|
$ 1,808,333
|
$ 1,808,333
|
|
$ 10,194,999
|
|
|
|
|
|
| Bearing interest |
|
|
|
14.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maturity term |
|
|
|
24 months
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of shares |
|
|
|
|
|
|
|
|
2,514,375
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
66,667
|
66,667
|
|
215,600
|
|
|
|
|
|
| Net cash proceeds |
|
|
|
|
|
|
|
|
1,710,500
|
|
$ 7,842,000
|
|
|
|
|
|
| Legal fees |
|
|
$ 234,151
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sale of stock, price per share | $ / shares |
|
|
|
|
|
|
|
|
|
|
$ 2.87
|
|
|
|
|
|
| Carrying amount |
|
|
|
|
|
|
|
$ 12,285,599
|
$ 12,285,599
|
|
$ 9,910,599
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
|
|
$ 1.67
|
$ 1.67
|
|
|
|
|
|
|
|
| Convertible conversion description |
|
|
|
|
|
|
|
|
Each
of these notes is convertible at the investor’s option into common stock at fixed conversion prices in three tranches: 25% of the
total obligation at $4.00 per share, 25% at $6.00 per share, and 50% at $6.00 per share. Upon an event of default or the Company’s
failure to pay any amortization payment when due, all tranches may alternatively be converted at 85% of the lowest daily volume-weighted
average price (“VWAP”) of the Company’s common stock during the five (5) trading days immediately preceding the conversion
date.
|
|
|
|
|
|
|
|
| Original principal percntage |
|
|
|
|
|
|
|
8.00%
|
|
|
|
|
|
|
|
|
| Fair value of warrants |
|
|
|
|
|
|
|
|
$ 215,223
|
|
|
|
|
|
|
|
| Debt instrument, covertible description |
|
|
|
The Notes contain no down-round, full-ratchet, or variable conversion price provisions. Conversions are subject to a 4.99% beneficial
ownership limitation (increaseable to 9.99% upon 61 days’ prior written notice) and are settled solely in shares of common stock.
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of investor commitment shares |
|
|
|
0.18
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of the commitment shares |
|
|
|
$ 54,828
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Issued, Principal |
|
|
|
|
|
|
|
|
2,308,333
|
|
8,695,000
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
$ 434,551
|
434,551
|
|
2,425,407
|
|
|
|
|
|
| Fee Income |
|
|
|
|
|
|
|
|
5,000
|
|
|
|
|
|
|
|
| Restricted cash |
|
|
|
|
|
|
|
$ 424,995
|
424,995
|
|
$ 281,811
|
|
|
|
|
|
| Service charges and related finance fees |
|
|
|
|
|
|
|
|
$ 38,472
|
$ 0
|
|
|
|
|
|
|
| Nonconsolidated Investees, Other [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Equity Method Investment, Ownership Percentage |
|
|
|
|
|
|
|
25.00%
|
25.00%
|
|
|
|
|
|
|
|
| Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of shares |
|
|
|
|
|
|
|
|
$ 2,007
|
|
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
$ 1.00
|
|
|
|
|
|
|
|
|
|
|
$ 1.00
|
|
|
|
| Commitment shares | shares |
|
|
|
31,525
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2025 Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price | $ / shares |
|
|
|
|
|
|
|
$ 4.00
|
$ 4.00
|
|
$ 6.00
|
|
|
|
|
|
| First Tranche [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price | $ / shares |
|
|
|
|
|
|
|
$ 4.00
|
4.00
|
|
|
|
|
|
|
|
| Conversion price percentage |
|
|
|
|
|
|
|
0.25
|
|
|
|
|
|
|
|
|
| Second Tranche [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price | $ / shares |
|
|
|
|
|
|
|
$ 6.00
|
$ 6.00
|
|
|
|
|
|
|
|
| Conversion price percentage |
|
|
|
|
|
|
|
0.25
|
|
|
|
|
|
|
|
|
| Third Tranche [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price percentage |
|
|
|
|
|
|
|
0.50
|
|
|
|
|
|
|
|
|
| Senior Secured Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
$ 1,000,000
|
|
|
$ 1,000,000
|
$ 1,000,000
|
|
|
|
|
|
|
|
| Warrants to purchase shares | shares |
|
|
|
|
30,000
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise price | $ / shares |
|
|
|
|
$ 2.50
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants exercisable date |
|
|
|
|
Sep. 09, 2028
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of warrants |
|
|
|
|
$ 48,418
|
|
|
|
|
|
|
|
|
|
|
|
| Increase in additional paid in capital |
|
|
|
|
48,418
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Notes Payable - Notes #1 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
$ 6,999,999
|
|
|
|
|
$ 7,499,999
|
|
|
|
|
|
| Bearing interest |
|
|
|
|
|
|
|
15.00%
|
15.00%
|
|
|
|
|
|
|
|
| Interest rate per month |
|
|
|
|
|
1.25%
|
|
15.00%
|
15.00%
|
|
|
|
|
|
|
|
| Issuance of shares |
|
|
|
|
|
$ 6,999,999
|
|
|
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash proceeds |
|
|
|
|
|
5,405,000
|
|
|
|
|
5,405,000
|
|
|
|
|
|
| Legal fees |
|
|
|
|
|
175,000
|
|
|
|
|
|
|
|
|
|
|
| Broker fees |
|
|
|
|
|
$ 420,000
|
|
|
|
|
|
|
|
|
|
|
| Shares repurchased | shares |
|
|
|
|
|
333,333
|
|
|
|
|
|
|
|
|
|
|
| Sale of stock, price per share | $ / shares |
|
|
|
|
|
$ 3.00
|
|
|
|
|
|
|
|
|
|
|
| Interest rate per annum |
|
|
|
|
|
15.00%
|
|
|
|
|
|
|
|
|
|
|
| Periodic principal |
|
|
|
|
|
$ 500,000
|
|
|
$ 500,000
|
|
|
|
|
|
|
|
| Carrying amount |
|
|
|
|
|
|
|
$ 7,499,999
|
$ 7,499,999
|
$ 7,499,999
|
$ 6,999,999
|
|
|
|
|
|
| Stated percentage |
|
|
|
|
|
|
|
|
|
19.99%
|
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
$ 0.0400
|
|
|
|
|
|
|
|
|
|
|
| Warrants to purchase shares | shares |
|
|
|
|
|
700,000
|
|
|
|
|
|
|
|
|
|
|
| Exercise price | $ / shares |
|
|
|
|
|
$ 6.00
|
|
|
|
|
|
|
|
|
|
|
| Warrants exercisable date |
|
|
|
|
|
May 12, 2030
|
|
|
|
|
|
|
|
|
|
|
| Fair value of warrants |
|
|
|
|
|
$ 1,084,927
|
|
|
|
|
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
Nov. 12, 2027
|
|
|
Nov. 12, 2027
|
|
Nov. 12, 2027
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
2,225,000
|
$ 2,225,000
|
|
$ 7,499,999
|
|
|
|
|
|
| Debt Instrument, Issued, Principal |
|
|
|
|
|
|
|
|
500,000
|
|
6,000,000
|
|
|
|
|
|
| Direct debt offering costs |
|
|
|
|
|
|
|
|
14,500
|
|
|
|
|
|
|
|
| Original Issue Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants Issued |
|
|
|
|
|
|
|
|
|
|
$ 1,084,927
|
|
|
|
|
|
| Common Stock Issued | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair Value of Shares Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Professional fees |
|
|
|
|
|
|
|
|
|
|
595,000
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
|
|
|
1,679,927
|
|
|
|
|
|
| Convertible Notes Payable Seven [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly payments |
|
|
|
|
|
|
|
72,000
|
72,000
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
|
$ 333,333
|
$ 333,333
|
|
|
|
|
|
|
|
| Bearing interest |
|
|
|
|
|
|
|
8.00%
|
8.00%
|
|
|
|
|
|
|
|
| Interest rate per month |
|
|
|
|
|
|
|
22.00%
|
22.00%
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
$ 26,667
|
$ 26,667
|
|
|
|
|
|
|
|
| Net cash proceeds |
|
|
|
|
|
|
|
|
290,500
|
|
|
|
|
|
|
|
| Shares repurchased | shares |
|
|
|
|
|
|
|
333,333
|
|
|
|
|
|
|
|
|
| Carrying amount |
|
|
|
|
|
|
|
$ 360,000
|
$ 360,000
|
|
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants to purchase shares | shares |
|
|
|
|
|
|
|
375,000
|
375,000
|
|
|
|
|
|
|
|
| Exercise price | $ / shares |
|
|
|
|
|
|
|
$ 1.25
|
$ 1.25
|
|
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
Mar. 27, 2027
|
Mar. 27, 2027
|
|
|
|
|
|
|
|
| Warrants term |
|
|
|
|
|
|
|
5 years
|
5 years
|
|
|
|
|
|
|
|
| Warrants outstanding | shares |
|
|
|
|
|
|
|
150,000
|
150,000
|
|
|
|
|
|
|
|
| Debt Instrument, Issued, Principal |
|
|
|
|
|
|
|
|
$ 333,333
|
|
|
|
|
|
|
|
| Original Issue Discount |
|
|
|
|
|
|
|
$ 33,333
|
33,333
|
|
|
|
|
|
|
|
| Warrants Issued |
[1] |
|
|
|
|
|
|
73,297
|
$ 73,297
|
|
|
|
|
|
|
|
| Common Stock Issued | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair Value of Shares Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Professional fees |
|
|
|
|
|
|
|
|
9,500
|
|
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
142,797
|
142,797
|
|
|
|
|
|
|
|
| Convertible Notes Payable Eight [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly payments |
|
|
|
|
|
|
|
102,920
|
106,920
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
|
$ 500,000
|
$ 500,000
|
|
|
|
|
|
|
|
| Bearing interest |
|
|
|
|
|
|
|
8.00%
|
8.00%
|
|
|
|
|
|
|
|
| Interest rate per month |
|
|
|
|
|
|
|
22.00%
|
22.00%
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
$ 40,000
|
$ 40,000
|
|
|
|
|
|
|
|
| Net cash proceeds |
|
|
|
|
|
|
|
|
445,000
|
|
|
|
|
|
|
|
| Shares repurchased | shares |
|
|
|
|
|
|
|
500,000
|
|
|
|
|
|
|
|
|
| Carrying amount |
|
|
|
|
|
|
|
$ 540,000
|
$ 540,000
|
|
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
Mar. 12, 2027
|
Mar. 12, 2027
|
|
|
|
|
|
|
|
| Warrants outstanding | shares |
|
|
|
|
|
|
|
225,000
|
225,000
|
|
|
|
|
|
|
|
| Debt Instrument, Issued, Principal |
|
|
|
|
|
|
|
|
$ 500,000
|
|
|
|
|
|
|
|
| Original Issue Discount |
|
|
|
|
|
|
|
$ 50,000
|
50,000
|
|
|
|
|
|
|
|
| Warrants Issued |
[1] |
|
|
|
|
|
|
141,926
|
$ 141,926
|
|
|
|
|
|
|
|
| Common Stock Issued | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair Value of Shares Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Professional fees |
|
|
|
|
|
|
|
|
5,000
|
|
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
236,926
|
236,926
|
|
|
|
|
|
|
|
| Convertible Notes Payable Nine To Twelve [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument description |
|
|
|
Notes
#9 - #12 - closings of $325,000 closing at higher-tier pricing: $4.00, $6.00, $8.00, $10.00,
and $12.00 per share.
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Notes Payable Thirteen To Fifteen [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument description |
|
|
|
Notes
#13 - #15 - closings totaling $650,000 at lower-tier pricing: $2.00, $4.00, $6.00, $8.00,
and $10.00 per share.
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Notes Payable Note Nine To Fifteen [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
|
$ 975,000
|
975,000
|
|
|
|
|
|
|
|
| Convertible Notes Payable Note Nine To Fifteen [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 175,000
|
|
|
| Convertible Notes Payable - Notes #2 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly payments |
|
|
|
|
|
|
|
|
$ 166,320
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
|
|
|
|
770,000
|
|
|
|
|
|
| Bearing interest |
|
|
|
|
|
|
|
0.00%
|
0.00%
|
|
|
|
|
|
|
|
| Interest rate per month |
|
|
|
|
|
|
|
22.00%
|
22.00%
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
|
|
|
61,600
|
|
|
|
|
|
| Net cash proceeds |
|
|
|
|
|
|
|
|
|
|
692,500
|
|
|
|
|
|
| Carrying amount |
|
|
|
|
|
|
|
$ 831,600
|
$ 831,600
|
|
$ 831,600
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
|
|
|
|
|
$ 2.86
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
|
Sep. 29, 2026
|
|
Sep. 29, 2026
|
|
|
|
|
|
| Debt Instrument, Issued, Principal |
|
|
|
|
|
|
|
|
|
|
$ 770,000
|
|
|
|
|
|
| Original Issue Discount |
|
|
|
|
|
|
|
|
|
|
70,000
|
|
|
|
|
|
| Warrants Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock Issued | shares |
|
|
|
|
|
|
|
|
|
|
30,000
|
|
|
|
|
|
| Fair Value of Shares Issued |
|
|
|
|
|
|
|
|
|
|
$ 85,800
|
|
|
|
|
|
| Professional fees |
|
|
|
|
|
|
|
|
|
|
7,500
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
|
|
|
224,900
|
|
|
|
|
|
| Convertible Notes Payable - Notes #3 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly payments |
|
|
|
|
|
|
|
|
$ 142,560
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
|
|
|
|
660,000
|
|
|
|
|
|
| Bearing interest |
|
|
|
|
|
|
|
0.00%
|
0.00%
|
|
|
|
|
|
|
|
| Interest rate per month |
|
|
|
|
|
|
|
22.00%
|
22.00%
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
|
|
|
52,800
|
|
|
|
|
|
| Net cash proceeds |
|
|
|
|
|
|
|
|
|
|
598,000
|
|
|
|
|
|
| Carrying amount |
|
|
|
|
|
|
|
$ 712,800
|
$ 712,800
|
|
$ 712,800
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
|
|
|
|
|
$ 2.83
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
|
Oct. 08, 2026
|
|
Oct. 08, 2026
|
|
|
|
|
|
| Debt Instrument, Issued, Principal |
|
|
|
|
|
|
|
|
|
|
$ 660,000
|
|
|
|
|
|
| Original Issue Discount |
|
|
|
|
|
|
|
|
|
|
60,000
|
|
|
|
|
|
| Warrants Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock Issued | shares |
|
|
|
|
|
|
|
|
|
|
24,000
|
|
|
|
|
|
| Fair Value of Shares Issued |
|
|
|
|
|
|
|
|
|
|
$ 67,920
|
|
|
|
|
|
| Professional fees |
|
|
|
|
|
|
|
|
|
|
2,000
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
|
|
|
182,720
|
|
|
|
|
|
| Convertible Notes Payable - Notes #4 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly payments |
|
|
|
|
|
|
|
|
$ 83,160
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
|
|
|
|
385,000
|
|
|
|
|
|
| Bearing interest |
|
|
|
|
|
|
|
0.00%
|
0.00%
|
|
|
|
|
|
|
|
| Interest rate per month |
|
|
|
|
|
|
|
22.00%
|
22.00%
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
|
|
|
30,800
|
|
|
|
|
|
| Net cash proceeds |
|
|
|
|
|
|
|
|
|
|
348,500
|
|
|
|
|
|
| Carrying amount |
|
|
|
|
|
|
|
$ 415,800
|
$ 415,800
|
|
$ 415,800
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
|
|
|
|
|
$ 2.82
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
|
Oct. 07, 2026
|
|
Oct. 07, 2026
|
|
|
|
|
|
| Debt Instrument, Issued, Principal |
|
|
|
|
|
|
|
|
|
|
$ 385,000
|
|
|
|
|
|
| Original Issue Discount |
|
|
|
|
|
|
|
|
|
|
35,000
|
|
|
|
|
|
| Warrants Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock Issued | shares |
|
|
|
|
|
|
|
|
|
|
14,000
|
|
|
|
|
|
| Fair Value of Shares Issued |
|
|
|
|
|
|
|
|
|
|
$ 39,480
|
|
|
|
|
|
| Professional fees |
|
|
|
|
|
|
|
|
|
|
1,500
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
|
|
|
106,780
|
|
|
|
|
|
| Convertible Notes Payable - Notes #4 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly payments |
|
|
|
|
|
|
|
|
$ 83,160
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
|
|
|
|
385,000
|
|
|
|
|
|
| Bearing interest |
|
|
|
|
|
|
|
0.00%
|
0.00%
|
|
|
|
|
|
|
|
| Interest rate per month |
|
|
|
|
|
|
|
22.00%
|
22.00%
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
|
|
|
30,800
|
|
|
|
|
|
| Net cash proceeds |
|
|
|
|
|
|
|
|
|
|
350,000
|
|
|
|
|
|
| Carrying amount |
|
|
|
|
|
|
|
$ 415,800
|
$ 415,800
|
|
$ 415,800
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
|
|
|
|
|
$ 2.77
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
|
Oct. 15, 2026
|
|
Oct. 15, 2026
|
|
|
|
|
|
| Debt Instrument, Issued, Principal |
|
|
|
|
|
|
|
|
|
|
$ 385,000
|
|
|
|
|
|
| Original Issue Discount |
|
|
|
|
|
|
|
|
|
|
35,000
|
|
|
|
|
|
| Warrants Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock Issued | shares |
|
|
|
|
|
|
|
|
|
|
14,000
|
|
|
|
|
|
| Fair Value of Shares Issued |
|
|
|
|
|
|
|
|
|
|
$ 38,780
|
|
|
|
|
|
| Professional fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
|
|
|
104,580
|
|
|
|
|
|
| Convertible Notes Payable - Notes #6 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly payments |
|
|
|
|
|
|
|
|
$ 106,920
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
|
|
|
|
495,000
|
|
|
|
|
|
| Bearing interest |
|
|
|
|
|
|
|
0.00%
|
0.00%
|
|
|
|
|
|
|
|
| Interest rate per month |
|
|
|
|
|
|
|
22.00%
|
22.00%
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
|
|
|
39,600
|
|
|
|
|
|
| Net cash proceeds |
|
|
|
|
|
|
|
|
|
|
448,000
|
|
|
|
|
|
| Carrying amount |
|
|
|
|
|
|
|
$ 534,600
|
$ 534,600
|
|
$ 534,600
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
|
|
|
|
|
$ 1.90
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
|
Nov. 17, 2026
|
|
Nov. 17, 2026
|
|
|
|
|
|
| Debt Instrument, Issued, Principal |
|
|
|
|
|
|
|
|
|
|
$ 495,000
|
|
|
|
|
|
| Original Issue Discount |
|
|
|
|
|
|
|
|
|
|
45,000
|
|
|
|
|
|
| Warrants Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock Issued | shares |
|
|
|
|
|
|
|
|
|
|
21,000
|
|
|
|
|
|
| Fair Value of Shares Issued |
|
|
|
|
|
|
|
|
|
|
$ 39,900
|
|
|
|
|
|
| Professional fees |
|
|
|
|
|
|
|
|
|
|
2,000
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
|
|
|
126,500
|
|
|
|
|
|
| Convertible Notes Payable One To Six [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
|
|
|
215,600
|
|
|
|
|
|
| Original Issue Discount |
|
|
|
|
|
|
|
|
|
|
245,000
|
|
|
|
|
|
| Warrants Issued |
|
|
|
|
|
|
|
|
|
|
$ 1,084,927
|
|
|
|
|
|
| Common Stock Issued | shares |
|
|
|
|
|
|
|
|
|
|
103,000
|
|
|
|
|
|
| Fair Value of Shares Issued |
|
|
|
|
|
|
|
|
|
|
$ 271,880
|
|
|
|
|
|
| Professional fees |
|
|
|
|
|
|
|
|
|
|
608,000
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
|
|
|
2,425,407
|
|
|
|
|
|
| Convertible Notes Payable Nine [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
|
$ 100,000
|
$ 100,000
|
|
|
|
|
|
|
|
| Bearing interest |
|
|
|
|
|
|
|
14.50%
|
14.50%
|
|
|
|
|
|
|
|
| Interest rate per month |
|
|
|
|
|
|
|
18.00%
|
18.00%
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash proceeds |
|
|
|
|
|
|
|
|
100,000
|
|
|
|
|
|
|
|
| Carrying amount |
|
|
|
|
|
|
|
$ 100,000
|
$ 100,000
|
|
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
|
|
$ 2.04
|
$ 2.04
|
|
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
|
Jan. 12, 2028
|
|
|
|
|
|
|
|
| Debt Instrument, Issued, Principal |
|
|
|
|
|
|
|
|
$ 100,000
|
|
|
|
|
|
|
|
| Original Issue Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock Issued | shares |
|
|
|
|
|
|
|
|
4,325
|
|
|
|
|
|
|
|
| Fair Value of Shares Issued |
|
|
|
|
|
|
|
|
$ 8,823
|
|
|
|
|
|
|
|
| Professional fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
8,823
|
8,823
|
|
|
|
|
|
|
|
| Convertible Notes Payable Ten [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
|
$ 50,000
|
$ 50,000
|
|
|
|
|
|
|
|
| Bearing interest |
|
|
|
|
|
|
|
14.50%
|
14.50%
|
|
|
|
|
|
|
|
| Interest rate per month |
|
|
|
|
|
|
|
18.00%
|
18.00%
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash proceeds |
|
|
|
|
|
|
|
|
50,000
|
|
|
|
|
|
|
|
| Carrying amount |
|
|
|
|
|
|
|
$ 50,000
|
$ 50,000
|
|
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
|
|
$ 0.83
|
$ 0.83
|
|
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
|
Feb. 18, 2028
|
|
|
|
|
|
|
|
| Debt Instrument, Issued, Principal |
|
|
|
|
|
|
|
|
$ 50,000
|
|
|
|
|
|
|
|
| Original Issue Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock Issued | shares |
|
|
|
|
|
|
|
|
3,500
|
|
|
|
|
|
|
|
| Fair Value of Shares Issued |
|
|
|
|
|
|
|
|
$ 2,905
|
|
|
|
|
|
|
|
| Professional fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
2,905
|
2,905
|
|
|
|
|
|
|
|
| Convertible Notes Payable Eleven [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
|
$ 100,000
|
$ 100,000
|
|
|
|
|
|
|
|
| Bearing interest |
|
|
|
|
|
|
|
14.50%
|
14.50%
|
|
|
|
|
|
|
|
| Interest rate per month |
|
|
|
|
|
|
|
18.00%
|
18.00%
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash proceeds |
|
|
|
|
|
|
|
|
100,000
|
|
|
|
|
|
|
|
| Carrying amount |
|
|
|
|
|
|
|
$ 100,000
|
$ 100,000
|
|
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
|
|
$ 1.22
|
$ 1.22
|
|
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
|
Jan. 23, 2028
|
|
|
|
|
|
|
|
| Debt Instrument, Issued, Principal |
|
|
|
|
|
|
|
|
$ 100,000
|
|
|
|
|
|
|
|
| Original Issue Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock Issued | shares |
|
|
|
|
|
|
|
|
6,400
|
|
|
|
|
|
|
|
| Fair Value of Shares Issued |
|
|
|
|
|
|
|
|
$ 7,808
|
|
|
|
|
|
|
|
| Professional fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
7,808
|
7,808
|
|
|
|
|
|
|
|
| Convertible Notes Payable Twelve [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
|
$ 400,000
|
$ 400,000
|
|
|
|
|
|
|
|
| Bearing interest |
|
|
|
|
|
|
|
14.50%
|
14.50%
|
|
|
|
|
|
|
|
| Interest rate per month |
|
|
|
|
|
|
|
18.00%
|
18.00%
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash proceeds |
|
|
|
|
|
|
|
|
400,000
|
|
|
|
|
|
|
|
| Carrying amount |
|
|
|
|
|
|
|
$ 400,000
|
$ 400,000
|
|
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
|
|
$ 2.04
|
$ 2.04
|
|
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
|
Jan. 12, 2028
|
|
|
|
|
|
|
|
| Debt Instrument, Issued, Principal |
|
|
|
|
|
|
|
|
$ 400,000
|
|
|
|
|
|
|
|
| Original Issue Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock Issued | shares |
|
|
|
|
|
|
|
|
17,300
|
|
|
|
|
|
|
|
| Fair Value of Shares Issued |
|
|
|
|
|
|
|
|
$ 35,292
|
|
|
|
|
|
|
|
| Professional fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
35,292
|
35,292
|
|
|
|
|
|
|
|
| Convertible Notes Payable Thirteen [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
|
$ 50,000
|
$ 50,000
|
|
|
|
|
|
|
|
| Bearing interest |
|
|
|
|
|
|
|
14.50%
|
14.50%
|
|
|
|
|
|
|
|
| Interest rate per month |
|
|
|
|
|
|
|
18.00%
|
18.00%
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash proceeds |
|
|
|
|
|
|
|
|
50,000
|
|
|
|
|
|
|
|
| Carrying amount |
|
|
|
|
|
|
|
$ 50,000
|
$ 50,000
|
|
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
|
Mar. 11, 2028
|
|
|
|
|
|
|
|
| Debt Instrument, Issued, Principal |
|
|
|
|
|
|
|
|
$ 50,000
|
|
|
|
|
|
|
|
| Original Issue Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock Issued | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair Value of Shares Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Professional fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Notes Payable Fourteen [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
|
$ 200,000
|
$ 200,000
|
|
|
|
|
|
|
|
| Bearing interest |
|
|
|
|
|
|
|
14.50%
|
14.50%
|
|
|
|
|
|
|
|
| Interest rate per month |
|
|
|
|
|
|
|
18.00%
|
18.00%
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash proceeds |
|
|
|
|
|
|
|
|
200,000
|
|
|
|
|
|
|
|
| Carrying amount |
|
|
|
|
|
|
|
$ 200,000
|
$ 200,000
|
|
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
|
Mar. 06, 2028
|
|
|
|
|
|
|
|
| Debt Instrument, Issued, Principal |
|
|
|
|
|
|
|
|
$ 200,000
|
|
|
|
|
|
|
|
| Original Issue Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock Issued | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair Value of Shares Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Professional fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Notes Payable Fifteen [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
|
$ 75,000
|
$ 75,000
|
|
|
|
|
|
|
|
| Bearing interest |
|
|
|
|
|
|
|
14.50%
|
14.50%
|
|
|
|
|
|
|
|
| Interest rate per month |
|
|
|
|
|
|
|
18.00%
|
18.00%
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash proceeds |
|
|
|
|
|
|
|
|
75,000
|
|
|
|
|
|
|
|
| Carrying amount |
|
|
|
|
|
|
|
$ 75,000
|
$ 75,000
|
|
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
|
Mar. 20, 2028
|
|
|
|
|
|
|
|
| Debt Instrument, Issued, Principal |
|
|
|
|
|
|
|
|
$ 75,000
|
|
|
|
|
|
|
|
| Original Issue Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock Issued | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair Value of Shares Issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Professional fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Notes Payable Seven To Fifteen [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
66,667
|
66,667
|
|
|
|
|
|
|
|
| Original Issue Discount |
|
|
|
|
|
|
|
83,333
|
83,333
|
|
|
|
|
|
|
|
| Warrants Issued |
|
|
|
|
|
|
|
215,223
|
$ 215,223
|
|
|
|
|
|
|
|
| Common Stock Issued | shares |
|
|
|
|
|
|
|
|
31,525
|
|
|
|
|
|
|
|
| Fair Value of Shares Issued |
|
|
|
|
|
|
|
|
$ 54,828
|
|
|
|
|
|
|
|
| Professional fees |
|
|
|
|
|
|
|
|
14,500
|
|
|
|
|
|
|
|
| Debt Instrument, Unamortized Discount |
|
|
|
|
|
|
|
434,551
|
$ 434,551
|
|
|
|
|
|
|
|
| Note Purchase Agreements [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capitalized Guaranteed Interest |
|
|
|
|
|
|
|
|
|
|
9,694,999
|
|
|
|
|
|
| Business Loan and Security Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accounts receivable financing facility |
|
|
|
|
$ 1,500,000
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument rate |
|
|
|
|
85.00%
|
|
|
|
|
|
|
|
|
|
|
|
| Service fee percentage |
|
|
|
|
|
|
|
|
15.00%
|
|
|
|
|
|
|
|
| Chief Executive Officer [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Original principal amount |
|
$ 292,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of shares |
|
800,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value of closing market price amount |
|
$ 707,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price | $ / shares |
|
$ 0.884
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Extinguishment of debt outstanding balance |
|
$ 1,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Carrying amount |
|
|
|
|
|
|
|
$ 1,730,796
|
$ 1,730,796
|
|
$ 2,730,796
|
|
|
|
|
$ 3,555,655
|
| Kevin Brian Cox [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly payments |
|
|
|
|
|
|
$ 164,039
|
|
|
|
|
|
|
|
|
|
| Original principal amount |
|
|
|
|
|
|
4,584,563
|
|
|
|
|
|
|
|
|
|
| Accrued interest payable |
|
|
|
|
|
|
498,991
|
|
|
|
|
|
|
|
|
|
| Note aggregate face amount |
|
|
|
|
|
|
$ 5,083,554
|
|
|
|
|
|
|
|
|
|
| Bearing interest |
|
|
|
|
|
|
10.00%
|
|
|
|
|
|
|
|
|
|
| Interest rate per month |
|
|
|
|
|
|
15.00%
|
|
|
|
|
|
|
|
|
|
| Maturity term |
|
|
|
|
|
|
36 months
|
|
|
|
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
December 2026
|
|
|
|
|
|
|
|
|
|
| Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly payments |
|
|
|
|
|
|
|
|
|
|
|
$ 74
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
|
|
|
|
|
$ 1.70
|
|
|
|
$ 2.12
|
|
| Minimum [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price | $ / shares |
|
|
|
|
|
|
|
$ 1.98
|
$ 1.98
|
|
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
$ 0.83
|
|
|
|
|
|
|
1.90
|
|
|
|
|
|
| Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Monthly payments |
|
|
|
|
|
|
|
|
|
|
|
$ 731
|
|
|
|
|
| Sale of stock, price per share | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2.98
|
|
| Grant Date Price | $ / shares |
|
|
|
|
|
|
|
|
|
|
2.87
|
|
|
|
|
|
| Secured debt |
|
|
|
$ 20,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price | $ / shares |
|
|
|
|
|
|
|
$ 2.03
|
$ 2.03
|
|
|
|
|
|
|
|
| Grant Date Price | $ / shares |
|
|
|
$ 2.04
|
|
|
|
|
|
|
$ 2.86
|
|
|
|
|
|
|
|