NOTES PAYABLE (Details Narrative)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6 Months Ended |
12 Months Ended |
|
|
|
|
|
Jan. 26, 2026
USD ($)
shares
|
Oct. 14, 2025
USD ($)
shares
|
Oct. 13, 2025
USD ($)
|
Oct. 08, 2025
USD ($)
Integer
$ / shares
shares
|
Oct. 01, 2025
USD ($)
$ / shares
shares
|
Sep. 23, 2025
USD ($)
|
Sep. 19, 2025
USD ($)
|
Sep. 16, 2025
USD ($)
$ / shares
shares
|
Aug. 11, 2025
USD ($)
|
Jan. 07, 2025
USD ($)
|
Aug. 09, 2024
USD ($)
|
Feb. 09, 2024
USD ($)
$ / shares
shares
|
Feb. 07, 2024
USD ($)
|
Jun. 30, 2025
USD ($)
shares
|
Jun. 30, 2026
USD ($)
$ / shares
shares
|
Jun. 30, 2025
USD ($)
shares
|
Dec. 31, 2024
USD ($)
|
Nov. 04, 2025
USD ($)
|
Jul. 17, 2025
USD ($)
|
Jan. 01, 2025 |
Feb. 24, 2024
USD ($)
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued | shares |
1,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,214,127
|
|
|
|
|
|
|
| Convertible note, balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 718,866
|
|
$ 718,866
|
|
|
|
|
|
| Debt instrument, face amount |
|
|
|
$ 10,097,782
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense on convertible notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,033,880
|
7,276,092
|
|
|
|
|
|
| Secured convertible note, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
8,909,070
|
11,210,358
|
8,909,070
|
|
|
|
|
|
| Legal fees |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25,000
|
|
|
|
|
|
|
| Transaction cost |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,235
|
|
|
|
|
|
|
| Gain on interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,764
|
|
|
|
|
|
|
| Accumulated interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
806,439
|
|
|
|
|
|
|
| Fair vale on accumulated interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 306,137
|
|
|
|
|
|
|
| Stock issued for contingent guarantee |
|
|
|
|
|
|
|
|
|
|
$ 2,886,347
|
|
|
|
|
|
|
|
|
|
|
| Percentage of convenience fees |
|
|
|
|
|
|
|
|
|
|
5.00%
|
|
|
|
|
|
|
|
|
|
|
| Amount of convertible notes issued |
|
|
|
|
|
|
|
|
|
|
$ 3,030,665
|
|
|
|
|
|
|
|
|
|
|
| Debt conversion original debt amount contingent guarantee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,439,586
|
|
|
|
|
|
| Merger financing convertible note noncurrent |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,618,575
|
|
1,618,575
|
|
|
|
|
|
| Unamortized discount premium contingent guarantee |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24,215
|
|
|
|
|
|
| Amortized debt discount |
|
|
|
|
|
|
$ 24,215
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense |
|
|
|
|
|
|
$ 23,599
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Shares available under share purchase agreement | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
|
| Fair value deemed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
|
|
|
|
|
|
| The purchase commitment amount issued in the form of shares at initial stage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
205,238
|
|
|
|
|
|
| Common stock share subscribed but unissued subscriptions receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
41,089
|
41,089
|
41,089
|
|
|
|
|
|
| Promissory notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,207,797
|
430,484
|
1,207,797
|
|
|
|
|
|
| Promissory note |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,207,797
|
430,484
|
1,207,797
|
|
|
|
|
|
| Promissory note issued under insurance premium |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 408,686
|
489,381
|
|
|
|
|
|
| Debt discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20.00%
|
|
|
|
|
|
|
| Convertible notes repaid |
|
|
|
1,850,000
|
|
|
|
|
|
|
|
|
|
|
$ 1,850,000
|
|
|
|
|
|
|
| Convertible notes transferred |
|
|
|
$ 4,150,000
|
|
|
|
|
|
|
|
|
|
|
4,150,000
|
|
|
|
|
|
|
| Conversion of units | shares |
|
|
|
16,666,666
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price per unit | shares |
|
|
|
0.60
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Investment of equity total |
|
|
|
$ 10,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds from equity investments |
|
|
|
5,850,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Converted from Convertible Notes |
|
|
|
$ 4,150,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Period for conducting subsequent financing |
|
|
|
12 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Minimum threshold investment amount |
|
|
|
$ 50,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of investment amount |
|
|
|
100.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Placement agent fees, percentage of notes |
|
|
|
4.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Placement agent fees, percentage of sale of units to existing investors |
|
|
|
6.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Placement agent fees, percentage of sale of units to new investors |
|
|
|
7.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total transaction cost paid |
|
|
|
$ 1,228,500
|
|
|
|
|
|
|
|
|
|
|
1,228,500
|
|
|
|
|
|
|
| Warrants exercised to purchase of common stock | shares |
|
|
|
1,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants to purchase of common stock fair value |
|
|
|
$ 334,062
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Transaction cost |
|
|
|
1,562,562
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants issued |
|
|
|
865,659
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Transaction cost of warrants to purchase of common stock |
|
|
|
696,903
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Units sold |
|
|
|
$ 500,000
|
|
|
|
|
|
|
|
|
|
|
|
19,050
|
|
|
|
|
|
| Initial value of warrants allocated for Equity SPA |
|
$ 5,540,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant liability |
|
$ 4,460,000
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,704,499)
|
(184,594)
|
|
|
|
|
|
| Stock Issued During Period, Value, Issued for Services |
|
|
$ 132,373
|
|
|
|
|
|
$ 40,000
|
|
|
|
|
|
169,920
|
44,341
|
|
|
|
|
|
| Deemed value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
747,500
|
750,000
|
|
|
|
|
|
| Common Stock with fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,870,381
|
|
|
|
|
|
| Subordinated debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,930,000
|
1,930,000
|
$ 1,930,000
|
|
|
$ 1,930,000
|
|
|
| 2025 Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant term |
|
|
|
5 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of shares per warrant | shares |
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant exercise price per share | $ / shares |
|
|
|
$ 0.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of closing bid price | Integer |
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Days for calculating bid price |
|
|
|
2 days
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued | shares |
|
16,666,665
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,566,885
|
|
|
|
|
|
| Stock issued during the period, other | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100,000
|
|
|
|
|
|
| Stock Issued During Period, Shares, Conversion of Convertible Securities | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,736,391
|
|
|
|
|
|
| Units sold |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 10
|
|
|
|
|
|
| Stock Issued During Period, Value, Issued for Services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
80
|
20
|
|
|
|
|
|
| Common Stock with fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
156
|
|
|
|
|
|
| 2025 Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued | shares |
|
16,666,668
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Hanire Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Promissory notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
200,000
|
0
|
|
|
|
|
|
| Deposit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 200,000
|
|
|
|
|
|
|
| Premium Finncing Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8.75%
|
|
|
|
|
|
|
| Promissory note |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 230,484
|
|
|
|
|
|
|
| Monthly payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 47,128
|
|
|
|
|
|
|
| Settlement Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash |
$ 1,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deemed value |
750,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Common Stock with fair value |
260,700
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loss on settlement |
$ 570,300
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| At The Market Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Commitment amount of shares to be issued |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,093,822
|
|
$ 2,093,822
|
|
|
|
|
|
| Common stock, capital shares reserved for future issuance | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,615,168
|
|
1,615,168
|
|
|
|
|
|
| Sale of stock | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,574,263
|
|
|
|
|
|
| Represents the number of shares transferred as per the agreement by related party | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,378
|
|
|
|
|
|
| Shares issued to settle related party advances and promissory notes | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,566,885
|
|
|
|
|
|
| Shares purchased during the period under the agreement | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,911,472
|
|
|
|
|
|
| Common stock share subscribed but unissued subscriptions receivable |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 41,089
|
|
$ 41,089
|
|
|
|
|
|
| The value of shares purchased under the share purchase agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,116,710
|
|
|
|
|
|
| The value of shares sold under the share purchase agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 22,888
|
|
|
|
|
|
| The number of shares sold under the share purchase agreement | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35,282
|
|
|
|
|
|
| Wilson Davis Sellers [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,922,008
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,565,216
|
|
|
|
|
|
|
| Debt instrument convertible conversion rate as percentage of specified trading days volume weighted average share price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
90.00%
|
|
|
|
|
|
|
| Interest amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 115,221
|
|
|
|
|
|
|
| Threshold trading days |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7 days
|
|
|
|
|
|
|
| Winston Strawn L L P [Member] | Winston & Strawn Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock Issued During Period, Value, Issued for Services |
|
|
|
|
|
|
|
|
|
|
|
$ 2,500,000
|
|
|
|
|
|
|
|
|
|
| Value of shares issuable for services in each installment |
|
|
|
|
|
|
|
|
|
|
|
833,333
|
|
|
|
|
|
|
|
|
|
| Subscription payable liability noncurrent |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,489,945
|
|
$ 2,489,945
|
|
|
|
|
|
| Minimum [Member] | Wilson Davis Sellers [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price per share | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.16
|
|
|
|
|
|
|
| Maximum [Member] | Wilson Davis Sellers [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price per share | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.18
|
|
|
|
|
|
|
| Maximum [Member] | Winston Strawn L L P [Member] | Winston & Strawn Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock Issued During Period, Value, Issued for Services |
|
|
|
|
|
|
|
|
|
|
|
$ 2,500,000
|
|
|
|
|
|
|
|
|
|
| Chardan Capital Markets LLC [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,845,072
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 959,764
|
|
|
|
|
|
|
| Debt instrument convertible conversion rate as percentage of specified trading days volume weighted average share price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
90.00%
|
|
|
|
|
|
|
| Chardan Capital Markets LLC [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price per share | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.16
|
|
|
|
|
|
|
| Chardan Capital Markets LLC [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price per share | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.18
|
|
|
|
|
|
|
| Chardan Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 240,897
|
|
|
|
|
|
|
| Convertible note, balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
718,866
|
|
718,866
|
|
|
|
|
|
| Secured Debt [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrumental principal amount |
|
|
|
|
|
|
|
|
|
$ 6,000,000
|
|
|
|
|
|
|
$ 9,357,195
|
|
|
|
|
| Debt interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.50%
|
|
| Convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
509,549
|
|
$ 509,549
|
|
|
|
|
|
| Stock issued during the period, other | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
258,678
|
|
|
|
|
|
| Conversion amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 9,591,650
|
$ 500,000
|
|
|
|
|
|
| Secured Debt [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock Issued During Period, Shares, Conversion of Convertible Securities | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
63,944,332
|
258,678
|
|
|
|
|
|
| Funicular Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
63,944,332
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 9,324,489
|
|
|
|
|
|
|
| Conversion price per share | $ / shares |
|
|
|
$ 0.75
|
|
|
|
|
|
|
|
|
|
|
$ 0.15
|
|
|
|
|
|
|
| Amortization of discount |
|
|
|
$ 513,201
|
|
|
|
|
|
|
|
|
|
|
|
$ 457,922
|
|
|
|
|
|
| Debt interest rate |
|
|
|
11.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| The amount of expense related to debt issuance costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
600,000
|
|
|
|
|
|
| Debt instrument, increase, accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,831,819
|
|
|
|
|
|
| Debt instrument, face amount |
|
|
|
$ 6,000,000
|
|
|
|
|
|
|
|
|
|
9,422,271
|
|
9,422,271
|
|
|
|
|
$ 6,000,000.0
|
| Interest expense on convertible notes |
|
|
|
269,925
|
|
|
|
|
|
|
|
|
|
|
|
1,720,449
|
|
|
|
|
|
| Secured convertible note, net |
|
|
|
100,546
|
|
|
|
|
|
|
|
|
|
8,909,070
|
|
8,909,070
|
|
|
|
|
|
| Debt instrument, unamortized discount premium net |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 513,201
|
|
513,201
|
|
|
|
|
|
| Pre reverse split | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
368,004
|
|
|
|
|
|
|
|
| Post reverse split | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
6,133
|
|
|
|
|
|
|
|
| Amount of debt conversion, converted instrument amount, conversion of interest of convertible notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 217,373
|
|
|
|
|
|
|
|
| Interest amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 267,161
|
|
|
|
|
|
|
| Purchase price of notes |
|
|
|
10,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal balance |
|
|
|
$ 97,782
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maturity date |
|
|
|
Oct. 08, 2030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate in the event of default (in percent) |
|
|
|
14.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, conversion rate |
|
|
|
19.90%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Funicular Note [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal balance |
|
|
|
$ 97,782
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Funicular Note [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, face amount |
|
|
|
$ 10,097,782
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, face amount |
|
|
|
|
|
|
|
|
|
|
|
|
$ 5,000,000
|
|
|
|
|
|
|
|
|
| Maturity due |
|
|
|
|
|
|
|
|
|
|
|
|
90 days
|
|
|
|
|
|
|
|
|
| Long-Term Debt [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, face amount |
|
|
|
|
|
|
|
|
|
|
|
|
$ 7,971,000
|
|
|
|
|
|
|
|
|
| Maturity due |
|
|
|
|
|
|
|
|
|
|
|
|
24 days
|
|
|
|
|
|
|
|
|
| Short Term Seller Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,000,000
|
|
|
|
|
|
| Interest expense on convertible notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
366,978
|
|
|
|
|
|
| Amount of debt conversion, converted instrument amount, conversion of interest of convertible notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
92,083
|
|
|
|
|
|
| Interest amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
366,979
|
|
|
|
|
|
| Long Term Seller Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
594,370
|
|
|
|
|
|
| Interest expense on convertible notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
969,473
|
|
|
|
|
|
| Debt instrument, unamortized discount premium net |
|
|
|
|
|
|
|
|
|
|
|
|
|
27,167
|
|
27,167
|
|
|
|
|
|
| Amount of debt conversion, converted instrument amount, conversion of interest of convertible notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
98,483
|
|
|
|
|
|
| Principal balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
975,573
|
|
975,573
|
|
|
|
|
|
| Interest Payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
31,700
|
|
31,700
|
|
|
|
|
|
| The amount of long-term merger financing, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
980,106
|
|
980,106
|
|
|
|
|
|
| Long Term Seller Notes [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,995,624
|
|
|
|
|
|
| Long Term Seller Notes [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
937,773
|
|
|
|
|
|
| Merger Financing [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,439,586
|
|
|
|
|
|
| Interest amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
256,091
|
|
|
|
|
|
| Conversion amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,680,437
|
$ 14,990,000
|
|
|
|
|
|
| Merger Financing [Member] | Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock Issued During Period, Shares, Conversion of Convertible Securities | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15,922,008
|
34,931,855
|
|
|
|
|
|
| Seller Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock Issued During Period, Shares, Conversion of Convertible Securities | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
34,931,855
|
|
|
|
|
|
| Number of shares transferred by related party during the period as a result of conversion of interest portion of convertible securities | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,133
|
|
|
|
|
|
| Interest Solutions Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price per share | $ / shares |
|
|
|
|
$ 2.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt interest rate |
|
|
|
|
|
|
|
|
|
|
|
13.00%
|
|
|
|
|
|
|
|
|
|
| Interest expense on convertible notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 8,913
|
$ 35,652
|
|
|
|
|
|
| Interest amount |
|
|
|
|
$ 49,462
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible amount |
|
|
|
|
|
|
|
|
|
|
|
$ 275,000
|
|
|
|
|
|
|
|
|
|
| Sale price per share per share | $ / shares |
|
|
|
|
$ 0.5627
|
|
|
|
|
|
|
$ 120
|
|
|
|
|
|
|
|
|
|
| Conversion, shares issued | shares |
|
|
|
|
576,616
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion amount |
|
|
|
|
$ 275,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest amount |
|
|
|
|
$ 49,462
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Promissory notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
315,549
|
0
|
315,549
|
|
|
|
|
|
| Jones Trading Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued | shares |
|
|
|
|
|
|
|
585,229
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
$ 375,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price per share | $ / shares |
|
|
|
|
|
|
|
$ 0.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt interest rate |
|
|
|
|
|
|
|
|
|
|
|
13.00%
|
|
|
|
|
|
|
|
|
|
| Interest expense on convertible notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,627
|
48,617
|
|
|
|
|
|
| Interest amount |
|
|
|
|
|
|
|
$ 63,922
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible amount |
|
|
|
|
|
|
|
|
|
|
|
$ 375,000
|
|
|
|
|
|
|
|
|
|
| Sale price per share per share | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
$ 120
|
|
|
|
|
|
|
|
|
|
| Promissory notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
430,295
|
0
|
430,295
|
|
|
|
|
|
| Number of shares issuable upon debt conversion | shares |
|
|
|
|
|
|
|
|
|
|
|
3,283
|
|
|
|
|
|
|
|
|
|
| Jones Trading Note [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price per share | $ / shares |
|
|
|
|
|
|
|
$ 0.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Jones Trading Note [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price per share | $ / shares |
|
|
|
|
|
|
|
$ 2.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Toppan Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt interest rate |
|
|
|
|
|
|
|
|
|
|
|
13.00%
|
|
|
|
|
|
|
|
|
|
| Debt instrument, face amount |
|
|
|
|
|
|
|
|
|
|
|
$ 160,025
|
|
|
|
|
|
|
|
|
|
| Promissory notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
175,286
|
0
|
175,286
|
|
|
|
|
|
| Cash |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 180,000
|
|
|
|
| Convertible Promissory Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt interest rate |
|
|
|
11.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Purchase price of notes |
|
|
|
$ 10,000,000.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maturity date |
|
|
|
Oct. 08, 2030
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Promissory Notes [Member] | September Securities Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,682,154
|
|
|
|
|
|
|
| Debt instrument, face amount |
|
|
|
|
|
$ 6,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Purchase price of notes |
|
|
|
|
|
$ 5,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt discount percentage |
|
|
|
|
|
20.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Qualified financing, threshold gross proceeds |
|
|
|
|
|
$ 10,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amount of discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,682,154
|
|
|
|
|
|
|
| Derivative issuance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
382,154
|
|
|
|
|
|
|
| Debt instrument original issue discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,000,000
|
|
|
|
|
|
|
| Debt issuance costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 300,000
|
|
|
|
|
|
|
| Six Subordinated Loan Agreements [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, face amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
650,000
|
|
650,000
|
|
|
|
|
|
| Subordinated Demand Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Short-Term Debt [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, face amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,280,000
|
|
$ 1,280,000
|
|
|
|
|
|