Long-Term Debt and Notes Payable (Details) - USD ($)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12 Months Ended |
|
|
|
Dec. 19, 2025 |
Dec. 09, 2025 |
Nov. 18, 2025 |
Sep. 30, 2025 |
Sep. 09, 2025 |
Aug. 13, 2025 |
Jul. 11, 2025 |
Jun. 20, 2025 |
Jun. 13, 2025 |
Jun. 05, 2025 |
Mar. 18, 2025 |
Dec. 04, 2024 |
Oct. 18, 2024 |
Feb. 14, 2023 |
Jan. 27, 2023 |
Jan. 20, 2023 |
Dec. 31, 2025 |
Dec. 31, 2024 |
Dec. 31, 2023 |
Mar. 31, 2026 |
Nov. 15, 2025 |
Nov. 15, 2023 |
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Prepay the amounts owned |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,000,000
|
|
|
|
|
|
| Borrower deposit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,000,000
|
|
|
|
|
|
| Principal of investment owned |
|
|
|
|
$ 20,597,266
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense |
|
|
|
|
137,728
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Credit card receivables |
|
|
|
|
46,235
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Paid credit card fees |
|
|
|
|
49,059
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Unamortized deferred financing costs |
|
|
|
|
240,237
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Gain on settlement of liabilities |
|
|
|
|
1,191,933
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Unamortized financing costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
659,354
|
$ 834,854
|
|
|
|
|
| Bearing interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.00%
|
|
|
| Capital Contribution for related party debt extinguishment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,440,406
|
|
|
|
|
|
| Warrants issued (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,434,000
|
|
|
|
| Fair value adjustment of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
152,490
|
804,004
|
|
|
|
|
| Gain or loss on extinguishment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
540,347
|
1,638,138
|
|
|
|
|
| Proceeds issuance |
|
$ 200,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,475,191
|
2,361,627
|
|
|
|
|
| Change in fair value of convertible notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ (131,677)
|
|
|
|
|
|
| Percentage of volume weighted average price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
90.00%
|
|
|
|
|
|
| Number of trading days |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10 days
|
|
|
|
|
|
| Shares issued (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,120,163
|
|
|
|
|
|
| Trading days |
|
|
|
20 days
|
|
|
|
|
|
|
|
|
5 days
|
|
|
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,475,191
|
2,361,627
|
|
|
|
|
| Fees payment to CFO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
403,000
|
|
|
|
|
| FIBT [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Payment of term loan |
|
|
|
|
$ 19,297,981
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Senior Secured Term Loan Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Proceeds of the term loan |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,600,000
|
|
|
|
|
|
| Prime interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6.50%
|
|
|
|
|
|
| Fund deposited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 500,000
|
|
|
|
|
| Debt service reserve account, percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.00%
|
|
|
|
|
| Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 432,739
|
$ 425,837
|
|
|
|
|
| Principal balance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
23,696,417
|
|
|
|
|
| Seller Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,000,000
|
2,952,123
|
|
|
|
|
| Private Notes Payable [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price per warrant (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 11.5
|
|
|
|
| Outstanding working capital notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
300,000
|
|
|
|
|
| Gain or loss on extinguishment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
88,660
|
|
|
|
|
| Working Capital Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value adjustment of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
309,960
|
|
|
|
|
| Convertible Notes Payable [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
$ 1,200,000
|
|
|
|
|
|
|
|
|
|
600,000
|
|
|
|
|
|
| Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
153,514
|
|
|
|
|
|
| Principal balance |
|
|
|
|
|
|
$ 600,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 10,492
|
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jan. 31, 2028
|
|
|
|
|
|
| Outstanding working capital notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
300,000
|
|
|
|
|
| Fair value adjustment of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 309,960
|
|
|
|
|
| Accrued interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7.50%
|
7.50%
|
|
|
|
|
| Issuance of notes payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 698,620
|
|
|
|
|
| Conversion of fair value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,023,040
|
|
|
|
|
|
| Converted Shares (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
995,657
|
|
|
|
|
|
| Fair value of convertible notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
891,364
|
|
|
|
|
| Share issued price per share (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.25
|
|
|
|
|
|
| Percentage of volume weighted average price |
|
|
|
|
|
|
90.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash |
|
|
|
|
|
|
$ 561,120
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price per share (in Dollars per share) |
|
|
|
|
|
|
$ 0.25
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Unamortized discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 600,000
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56,927
|
|
|
|
|
|
| Promissory Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,582,500
|
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,153
|
11,590
|
|
|
|
|
| Gain or loss on extinguishment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,355,644
|
|
|
|
|
|
| Warrant liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,834,338
|
|
|
|
|
|
| Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price per warrant (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1
|
|
|
|
| Fair value adjustment of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 152,490
|
804,004
|
|
|
|
|
| Warrant [Member] | Convertible Notes Payable [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants (in Shares) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,584,000
|
|
|
|
|
|
| Term Loan [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 28,000,000
|
| Debt payment term, description |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
An additional one-time payment of principal is due on the
date the annual financial report for the year ending December 31, 2024, is due to be delivered by Borrower to Lender in an amount that
Excess Cash Flow (as defined in the Term Loan Agreement) exceeds the Debt Service Coverage Ratio (as defined in the Term Loan Agreement)
of 1.35x as of the end of such quarter; provided that in no event shall the amount of the payment exceed $5,000,000.
|
|
|
|
|
|
| Term Loan [Member] | Senior Secured Term Loan Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Unamortized financing costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
611,938
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
171,714
|
|
|
|
|
| Term Loan [Member] | Seller Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 15,000,000
|
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
2,952,123
|
|
|
|
|
| Maturity date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
May 15, 2024
|
|
|
|
|
|
| Term Loan [Member] | Private Notes Payable [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 5,434,000
|
|
|
|
| Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15.00%
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
2,361,627
|
|
|
|
|
| Exchange Agreements [Member] | Private Notes Payable [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
600,000
|
|
|
|
|
| Two Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maturity date |
|
Dec. 31, 2028
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate |
|
15.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Promissory Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal balance |
|
|
|
|
|
|
|
|
$ 2,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate |
|
|
|
|
|
|
|
|
18.00%
|
|
|
|
|
15.00%
|
15.00%
|
15.00%
|
|
|
|
|
|
|
| Promissory Notes [Member] | Private Notes Payable [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3,461
|
145,761
|
|
|
|
|
| Fixed Conversion Price [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price per share (in Dollars per share) |
|
|
|
|
|
|
$ 0.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Discount rate percentage |
|
|
|
|
|
|
10.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Merchant Cash Advances [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
985,524
|
|
|
|
|
|
| Unamortized discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
505,841
|
222,916
|
|
|
|
|
| First International Bank And Trust [Member] | Senior Secured Term Loan Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fund deposited |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,000,000
|
|
|
|
|
| OpCo [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Capital Contribution for related party debt extinguishment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 13,440,406
|
|
|
|
|
|
| OpCo [Member] | Term Loan [Member] | Seller Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Bearing interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
18.00%
|
|
|
|
|
|
| White Lion [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash |
|
|
|
|
|
|
$ 564,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| White Lion [Member] | Convertible Notes Payable [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
$ 600,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exchange Agreements [Member] | Convertible Notes Payable [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 9,166,500
|
|
|
|
|
|
| Merchant Cash Advance Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash proceeds |
|
|
|
|
|
|
|
|
|
|
|
$ 330,700
|
|
|
|
|
|
|
|
|
|
|
| Repayment amount |
|
|
|
|
|
|
|
|
|
|
|
$ 497,000
|
|
|
|
|
|
|
|
|
|
|
| Remaining balance owed on advance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
447,299
|
|
|
|
|
| Master Receivables Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 396,604
|
|
|
|
|
| Master Receivables Purchase Agreement [Member] | December 2025 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash proceeds |
|
|
|
|
|
|
|
|
|
|
$ 617,500
|
|
|
|
|
|
|
|
|
|
|
|
| Repayment amount |
|
|
|
|
|
|
|
|
|
|
$ 858,000
|
|
|
|
|
|
|
|
|
|
|
|
| Remaining balance owed on advance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
| Master Receivables Purchase Agreement [Member] | January 2026 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash proceeds |
|
|
|
|
|
|
|
|
|
$ 570,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Repayment amount |
|
|
|
|
|
|
|
|
|
$ 840,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Remaining balance owed on advance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
| Master Receivables Purchase Agreement [Member] | January 2026 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash proceeds |
|
|
|
|
|
$ 488,800
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Repayment amount |
|
|
|
|
|
$ 691,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Remaining balance owed on advance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
|
|
|
|
|
| Master Receivables Purchase Agreement [Member] | Debt Instrument, Redemption, Period Four [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash proceeds |
|
|
$ 736,250
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Repayment amount |
|
|
$ 1,038,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Remaining balance owed on advance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 865,417
|
|
|
|
|
|
| Percentage of fees payment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.00%
|
|
|
|
|
|
| Fees payment to CFO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 51,925
|
|
|
|
|
|
| Master Receivables Purchase Agreement [Member] | Debt Instrument, Redemption, Period Five [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash proceeds |
$ 900,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Repayment amount |
$ 1,206,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Remaining balance owed on advance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,157,760
|
|
|
|
|
|
| Percentage of fees payment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.00%
|
|
|
|
|
|
| Fees payment to CFO |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 60,300
|
|
|
|
|
|
| Minimum [Member] | White Lion [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of volume weighted average price |
|
|
|
|
|
|
4.99%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maximum [Member] | White Lion [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Percentage of volume weighted average price |
|
|
|
|
|
|
9.99%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Service Reserve Account [Member] | Senior Secured Term Loan Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Borrower deposit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,600,000
|
|
|
|
|
|
| Class A Common Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Price per warrant (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 11.5
|
$ 11.5
|
$ 11.5
|
|
|
|
|
|
|
| Share issued price per share (in Dollars per share) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
|
| Shares issued (in Shares) |
|
|
|
|
|
|
|
1,000,000
|
|
|
|
|
|
|
|
|
52,140,701
|
|
|
|
|
|
| Cash |
|
|
|
|
|
|
|
|
|
|
|
|
$ 15,000
|
|
|
|
|
|
|
|
|
|
| Trading days |
|
|
|
|
|
|
10 days
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Class A Common Stock [Member] | Convertible Notes Payable [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Long-Term Debt and Notes Payable [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 10,888
|
|
|
|
|
|
| Convertible rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
90.00%
|
|
|
|
|
| Conversion amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 8,474,540
|
|
|
|
|
|