XML 82 R71.htm IDEA: XBRL DOCUMENT v3.24.3
Common Stock Warrants (Details Narrative) - USD ($)
3 Months Ended 8 Months Ended 9 Months Ended
Aug. 30, 2024
Jul. 24, 2024
Jul. 15, 2024
Jun. 28, 2024
Jan. 10, 2024
Sep. 30, 2023
Sep. 09, 2024
Sep. 30, 2024
Sep. 30, 2023
May 22, 2024
Apr. 16, 2024
Proceeds from Convertible Debt               $ 442,500    
Share price per share               $ 1.00      
Call option value           $ 99,751   $ 290,085 99,751    
Amortization of debt discounts, derivatives               339,698      
Agreed to purchase value                 4,942,046    
Amended warrants               $ 89,949    
Securities Purchase Agreement [Member] | 1.00 Warrant [Member]                      
Purchase of warrant   1,000,000 1,000,000                
Warrants exercise price   $ 1.00 $ 1.00                
Securities Purchase Agreement [Member] | 1.50 Warrant [Member]                      
Purchase of warrant   500,000 500,000                
Warrants exercise price   $ 1.50 $ 1.50                
Securities Purchase Agreement [Member] | Senior Secured Convertible Promissory Note [Member]                      
Debt Instrument, Interest Rate, Effective Percentage   12.00% 12.00%                
Securities Purchase Agreement [Member] | Convertible Debt [Member]                      
Proceeds from Secured Notes Payable   $ 3,400,000                  
Securities Purchase Agreement [Member] | Initial Loan [Member]                      
Proceeds from Convertible Debt   $ 2,000,000 $ 2,000,000                
Subscription Agreement [Member]                      
Agreed to purchase value     $ 525,000                
Warrant exercise price, increase   $ 2.00         $ 2.00 $ 2.00      
Warrant exercise price, decrease   $ 1.00     $ 1.00     $ 1.00      
Warrant term description   the outside maturity date of the Senior Notes held by the Holders was extended from December 31, 2024 to December 31, 2025     the outside maturity date of the Senior Notes held by the Holders was extended from December 31, 2024 to December 31, 2025     the outside maturity date of the Senior Notes held by the Holders was extended from December 31, 2024 to December 31, 2025      
Amended warrants   $ 89,949           $ 89,949      
Warrant [Member]                      
Purchase of warrant       100,625       3,462,162   518,750  
Warrants exercise price               $ 1.87   $ 2.00  
Weighted average remaining common stock of warrant               5 years 4 months 13 days      
Weighted average volatility interest rate               40.00%      
Share price per share       $ 0.96              
Amortization of debt discounts, derivatives               $ 54,570      
Unamortized expenses               $ 26,338      
Warrant description       Underwriting Agreement, the Company executed and delivered to the Representative a common stock Purchase Warrant (the “Representative’s Warrant”) to purchase up to 100,625 shares of Common Stock, which may be exercised beginning on December 23, 2024 (the date that is 180 days following the commencement of sales of common stock in connection with the Offering (the “Commencement Date”)) until June 26, 2029. The initial exercise price of the Representative’s Warrant is $0.96 per share, which is equal to 120% of the public offering price for the Shares, and the Representative may not effect the disposition of such warrant for a period of one hundred eighty (180) days following the Commencement Date. In addition, the Representative’s Warrant contains “piggy-back” registration rights with respect to the shares underlying such warrant, and limits the number of shares issuable upon its exercise to 4.99% / 9.99% of the outstanding shares of common stock, as applicable.              
Warrant [Member] | Senior Secured Promissory Notes [Member]                      
Principal amount                   $ 1,675,000  
Warrant [Member] | President [Member]                      
Purchase of warrant 865,536   865,536                
Warrant [Member] | Call Option [Member]                      
Share price per share               $ 0.1560      
Call option value               $ 80,908      
Warrant [Member] | 1.00 Warrant [Member]                      
Weighted average volatility interest rate               39.00%      
Amortization of debt discounts, derivatives               $ 2,663      
Unamortized expenses               $ 17,640      
Warrant [Member] | 1.00 Warrant [Member] | Call Option [Member]                      
Share price per share               $ 0.2138      
Call option value               $ 20,303      
Warrant [Member] | 1.50 Warrant [Member]                      
Weighted average volatility interest rate               39.00%      
Amortization of debt discounts, derivatives               $ 86      
Unamortized expenses               $ 569      
Warrant [Member] | 1.50 Warrant [Member] | Call Option [Member]                      
Share price per share               $ 0.0768      
Call option value               $ 655      
Warrant [Member] | Subscription Agreement [Member]                      
Purchase of warrant     125             262,500  
Warrants exercise price     $ 1.00   $ 1.00         $ 1.00  
Warrants term     10 years                
Warrant exercise price, increase     $ 75.82                
Common Stock [Member]                      
Call option value           $ 44   $ 216 44    
Agreed to purchase value                 $ 1,190    
Shares of common stock                 1,190,000    
Common Stock [Member] | President [Member]                      
Shares of common stock 692,429   692,429                
Common Stock [Member] | Subscription Agreement [Member]                      
Purchase of warrant                     100,000
Shares of common stock     100