Loan (Details Narrative) - USD ($)
|
|
1 Months Ended |
9 Months Ended |
12 Months Ended |
36 Months Ended |
|
|
|
Aug. 06, 2025 |
Nov. 30, 2023 |
Nov. 30, 2022 |
Dec. 31, 2021 |
Jul. 31, 2021 |
Jul. 31, 2020 |
Jun. 30, 2019 |
Sep. 30, 2025 |
Sep. 30, 2024 |
Jan. 31, 2022 |
Jan. 31, 2022 |
Dec. 31, 2024 |
Dec. 31, 2023 |
Dec. 31, 2024 |
Nov. 17, 2023 |
Nov. 01, 2023 |
Jun. 30, 2022 |
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loan amount |
|
|
|
|
|
|
|
$ 6,973,000
|
|
|
|
$ 12,808,000
|
$ 11,303,000
|
$ 12,808,000
|
|
|
|
| Finance costs |
|
|
|
|
|
|
|
|
|
|
|
$ 20,000,000
|
|
$ 20,000,000
|
|
|
|
| Share price |
|
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
$ 0.0001
|
$ 0.0001
|
|
|
|
| Interest expenses |
|
|
|
|
|
|
|
993,000
|
$ 1,144,000
|
|
|
|
|
|
|
|
|
| Accrued liabilities |
|
|
|
|
|
|
|
$ 145,000
|
|
|
|
$ 2,800,000
|
|
$ 2,800,000
|
|
|
|
| Series B-1 Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of amount, converted |
|
$ 3,152
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of shares, converted |
|
6,466,194
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued, price per share |
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
$ 0.48751
|
|
$ 0.48751
|
$ 0.0001
|
|
|
| Share price |
|
$ 0.48751
|
|
|
|
|
|
|
|
|
|
$ 1.4672533
|
|
$ 1.4672533
|
$ 1.462533
|
|
|
| Series B Two Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of shares, converted |
|
741,435
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued, price per share |
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Series B-1 Warrant [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
|
$ 0.4875
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loan and Security Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Loan amount |
|
|
|
|
|
|
$ 9,999,000
|
|
|
|
|
|
|
|
|
|
|
| Advance interest, rate |
|
|
|
|
|
|
6.50%
|
|
|
|
|
|
|
|
|
|
|
| Interest prime, rate |
|
|
|
|
|
|
12.00%
|
|
|
|
|
|
|
|
|
|
|
| Bear interest rate |
|
|
|
|
|
|
4.00%
|
|
|
|
|
|
|
|
|
|
|
| Warrant ouitstanding |
|
|
|
|
|
|
1,872,993
|
|
|
|
|
|
|
|
|
|
|
| Warrant, exercise price |
|
|
|
|
|
|
$ 0.2803
|
|
|
|
|
|
|
|
|
|
|
| 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] | Preference Series A [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrant, exercise price |
|
|
|
|
|
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
| First Amendment [Member] | 22 Consecutive Equal Monthly Payment [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred payments |
|
|
|
|
|
|
|
|
|
$ 5,000,000
|
|
|
|
$ 5,000,000
|
|
|
|
| Second Amendment [Member] | 25 Consecutive Equal Monthly Payment [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred payments |
|
|
|
|
|
|
|
|
|
|
$ 5,000,000
|
|
|
5,000,000
|
|
|
|
| Series B Preferred Stock Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expenses |
|
|
|
|
|
|
|
|
|
|
|
$ 1,505,000
|
$ 1,931,000
|
|
|
|
|
| Accrued liabilities |
|
|
|
|
|
|
|
|
|
|
|
$ 2,808,000
|
1,303,000
|
$ 2,808,000
|
|
|
|
| Series B Preferred Stock Purchase Agreement [Member] | Series B-1 Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of amount, converted |
|
$ 3,152
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of shares, converted |
|
2,155,398
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued, price per share |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
|
| Series B Preferred Stock Purchase Agreement [Member] | Series B Two Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of shares, converted |
|
247,145
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued, price per share |
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Share price |
|
$ 0.4875
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Promissory Note Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of amount, converted |
|
$ 16,270,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expenses |
|
|
|
|
|
|
|
|
|
|
|
|
2,206,000
|
|
|
|
|
| Convertible, aggregate amount |
|
3,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount, interest rate |
|
|
|
|
|
7.00%
|
|
|
|
|
|
|
|
|
|
|
|
| Outstanding, maturity date |
|
|
March 31, 2025
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest payments |
|
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
|
|
|
|
| Convertible Promissory Note Agreement [Member] | Investor [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of amount, converted |
|
|
$ 3,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible, aggregate amount |
|
|
|
|
|
$ 11,419,000
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price, description |
|
|
|
|
|
the entire amount
of the outstanding principal and any unpaid accrued interest shall automatically convert in whole without any further action by the holder
into Common Stock of the Company, at a conversion price equal to the cash price paid per share for the equity securities by the Investors
in the qualified financing at a conversion price equal to the lesser of (i) the cash price paid per share for equity securities by the
Investors in the Qualified Financing multiplied by 0.75, and (ii) $0.2803.
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Promissory Note Agreement [Member] | Investor [Member] | Loans [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Deferred loan issuance costs |
|
|
|
|
|
$ 14,000
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Promissory Note Agreement [Member] | Series B-1 Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of amount, converted |
|
$ 2,847
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of shares, converted |
|
1,947,073
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Promissory Note Agreement [Member] | Series B Two Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of amount, converted |
|
$ 12,054
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of shares, converted |
|
9,154,383
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Promissory Note Agreement [Member] | Series A Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Outstanding, maturity date |
|
|
|
January 2, 2023
and later
|
|
January 21, 2022
|
|
|
|
|
|
January 1, 2024
|
|
|
|
|
|
| Preferred stock, conversion price |
|
|
|
|
|
$ 0.2803
|
|
|
|
|
|
$ 0.2803
|
|
$ 0.2803
|
|
|
|
| Convertible Promissory Note Agreement [Member] | Series B Three Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of amount, converted |
|
$ 10,797
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion of shares, converted |
|
7,151,130
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Second Convertible Promissory Note Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount, interest rate |
|
|
|
|
7.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Second Convertible Promissory Note Agreement [Member] | Investor [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible, aggregate amount |
|
|
|
|
$ 6,100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price, description |
|
|
|
|
the entire amount of the outstanding principal and any unpaid accrued interest
shall automatically convert in whole without any further action by the holder into Common Stock of the Company, at a conversion price
equal to the cash price paid per share for the equity securities by the Investors in the qualified financing at a conversion price equal
to the lesser of (i) the cash price paid per share for equity securities by the Investors in the Qualified Financing multiplied by 0.75,
and (ii) $0.2803.
|
|
|
|
|
|
|
|
|
|
|
|
|
| Additional Convertible Promissory Note Agreement Three [Member] | Investor [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible, aggregate amount |
|
|
|
|
|
|
|
|
|
$ 6,000,000
|
$ 6,000,000
|
|
|
|
|
|
|
| Additional Convertible Promissory Note Agreement Two [Member] | Investor [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible, aggregate amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,000,000
|
| Additional Convertible Promissory Note Agreement Three [Member] | Investor [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible, aggregate amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 7,517,000
|
| Three Additional Convertible Promissory Note Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Principal amount, interest rate |
|
|
|
|
|
|
|
|
|
|
|
7.00%
|
|
7.00%
|
|
|
|
| Third, Fourth and Fifth Convertible Promissory Note Agreement [Member] | Investor [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion price, description |
|
|
|
|
|
|
|
|
|
|
|
the entire amount of the outstanding principal
and any unpaid accrued interest shall automatically convert in whole without any further action by the holder into Common Stock of the
Company, at a conversion price equal to the cash price paid per share for the equity securities by the Investors in the qualified financing
at a conversion price equal to the lesser of (i) the cash price paid per share for Equity Securities by the Investors in the Qualified
Financing multiplied by 0.75, and (ii) $0.2803.
|
|
|
|
|
|
| Securities Purchase And Conversion Agreement [Member] | Series E Convertible Preferred Stock [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Stock issued, price per share |
$ 3.75
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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 |
$ 4.62
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|