Loan and Promissory Note (Details Narrative) - USD ($)
|
|
|
|
|
1 Months Ended |
3 Months Ended |
6 Months Ended |
9 Months Ended |
12 Months Ended |
|
|
|
Jun. 11, 2026 |
May 05, 2026 |
Mar. 01, 2026 |
Aug. 06, 2025 |
Nov. 30, 2023 |
Jun. 30, 2019 |
Jun. 30, 2026 |
Jun. 30, 2025 |
Jun. 30, 2026 |
Jun. 30, 2025 |
Jan. 31, 2022 |
Jan. 31, 2022 |
Dec. 31, 2025 |
Dec. 31, 2024 |
May 04, 2026 |
Oct. 27, 2025 |
Nov. 17, 2023 |
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants issued |
|
|
800,000
|
|
|
|
|
|
|
|
|
|
|
|
|
600,000
|
|
| Warrant, exercise price |
|
|
|
|
|
|
|
$ 64.95
|
|
$ 64.95
|
|
|
|
|
|
|
|
| Finance costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 20,000,000
|
|
|
|
| Share price |
|
|
|
|
|
|
$ 0.0001
|
|
$ 0.0001
|
|
|
|
$ 0.0001
|
$ 0.0001
|
|
|
|
| Interest expenses |
|
|
|
|
|
|
$ 226,000
|
$ 350,000
|
$ 456,000
|
$ 704,000
|
|
|
$ 1,231,000
|
$ 1,505,000
|
|
|
|
| Accrued liabilities |
|
|
|
|
|
|
839,000
|
$ 3,512,000
|
839,000
|
$ 3,512,000
|
|
|
$ 384,000
|
$ 2,808,000
|
|
|
|
| Number of warrants to purchase shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
100,000
|
|
|
| Interest expenses |
|
|
|
|
|
|
$ 55,000
|
|
$ 76,000
|
|
|
|
|
|
|
|
|
| Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate |
|
10.00%
|
10.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount |
|
$ 1,000,000
|
$ 2,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Maturity date |
|
Nov. 05, 2026
|
Sep. 01, 2026
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate, description |
|
The terms of the Promissory Note are identical to those of the Company’s
previously issued Promissory Note dated March 1, 2026, including the requirement that the Company apply 25% of the net proceeds from
any future offerings or issuances of the Company’s securities toward repayment of the Promissory Note until paid in full
|
The Company is required to apply 25% of the net proceeds from any future offerings
or issuances of the Company’s securities toward repayment of the Promissory Note until it is paid in full. In the event of default,
the Promissory Note will bear interest at a rate of 24% per annum, and any late payments will be subject to a late fee equal to 10% of
the overdue amount
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Series B-1 Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued, price per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
| Share price |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 29.25
|
|
|
$ 29.25
|
| Series G Convertible Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants issued |
|
|
|
|
|
|
123,096
|
|
123,096
|
|
|
|
|
|
|
|
|
| Loan and Security Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loan amount |
|
|
|
|
|
$ 9,999,000
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate |
|
|
|
|
|
6.50%
|
|
|
|
|
|
|
|
|
|
|
|
| Interest prime, rate |
|
|
|
|
|
12.00%
|
|
|
|
|
|
|
|
|
|
|
|
| Bear interest rate |
|
|
|
|
|
4.00%
|
|
|
|
|
|
|
|
|
|
|
|
| Number of warrants to purchase shares |
|
|
|
|
|
1,872,993
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant expiration, description |
|
|
|
|
|
The Warrants expiration date was settled as the earlier of (1) the date that is ten (10) years after the original Issue Date,
(2) the Initial Public Offering and (3) a Liquid Acquisition
|
|
|
|
|
|
|
|
|
|
|
|
| Loan and Security Agreement [Member] | Series A Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant, exercise price |
|
|
|
|
|
$ 0.2803
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
|
|
|
|
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
| Loan and Security Agreement [Member] | Reverse Stock Split [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants issued |
|
|
|
|
|
1,099,000
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant, exercise price |
|
|
|
|
|
$ 477.74
|
|
|
|
|
|
|
|
|
|
|
|
| Loan and Security Agreement [Member] | Reverse Stock Split [Member] | Series A [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant, exercise price |
|
|
|
|
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
| First Amendment [Member] | Twenty Two Consecutive Equal Monthly Payment [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred payments |
|
|
|
|
|
|
|
|
|
|
$ 5,000,000
|
|
|
$ 5,000,000
|
|
|
|
| Second Amendment [Member] | Twenty Five Consecutive Equal Monthly Payment [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred payments |
|
|
|
|
|
|
|
|
|
|
|
$ 5,000,000
|
|
$ 5,000,000
|
|
|
|
| Series B Preferred Stock Purchase Agreement [Member] | Series B-1 Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of amount, converted |
|
|
|
|
$ 3,152,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of shares, converted |
|
|
|
|
6,466,194
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued, price per share |
|
|
|
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
|
| Series B Preferred Stock Purchase Agreement [Member] | Series B-1 Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of shares, converted |
|
|
|
|
12,358
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued, price per share |
|
|
|
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
|
|
|
|
$ 29.25
|
|
|
|
|
|
|
|
|
|
|
|
|
| Securities Purchase And Conversion Agreement [Member] | Series E Convertible Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued, price per share |
|
|
|
$ 75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
|
|
|
$ 10.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt conversion, converted instrument, rate |
|
|
|
50.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| stock issued during period, value, conversion of units |
|
|
|
$ 6,800,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued during period, shares, conversion of units |
|
|
|
682,770
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, convertible, conversion price |
|
|
|
$ 92.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, convertible, terms of conversion feature |
|
|
|
(i)
the Company closing one or more equity financings yielding an aggregate amount of net cash proceeds of at least $20,000,000; or (ii)
June 30, 2026, the Company shall make twenty-four (24) consecutive equal monthly installments of principal and interest based on a thirty-six
(36) month amortization period, with the balance of the obligation due and payable on the 25th month.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Securities Purchase And Conversion Agreement [Member] | Series E Convertible Preferred Stock [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| stock issued during period, value, conversion of units |
|
|
|
$ 8,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exchange Agreement [Member] | Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest rate |
25.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exchange Agreement [Member] | Series G Convertible Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants issued |
112,254
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued during period, value |
$ 3,300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Preferred stock aggregate shares cash consideration |
|
|
|
|
|
|
|
|
$ 1,200,000
|
|
|
|
|
|
|
|
|
| Exchange Agreement [Member] | Series G Convertible Preferred Stock [Member] | March One Two Thousand Twenty Six Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants issued |
336,941
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exchange Agreement [Member] | Series G Convertible Preferred Stock [Member] | May Five Two Thousand Twenty Six Promissory Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants issued |
254,687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|