Notes Payable - Narrative (Details)
|
|
|
|
|
|
|
|
|
|
3 Months Ended |
9 Months Ended |
|
|
|
|
|
|
Dec. 31, 2024
USD ($)
$ / shares
shares
|
Nov. 04, 2024
USD ($)
day
$ / shares
|
May 01, 2024
USD ($)
|
Jan. 30, 2024
USD ($)
day
meeting
$ / shares
|
Sep. 18, 2023
USD ($)
$ / shares
|
Sep. 18, 2023
USD ($)
$ / shares
|
Sep. 18, 2023
USD ($)
$ / shares
|
Sep. 18, 2023
USD ($)
day
$ / shares
|
Sep. 18, 2023
USD ($)
trading_day
$ / shares
|
Jul. 14, 2023
USD ($)
|
Jun. 22, 2023
shares
|
Sep. 09, 2022
USD ($)
$ / shares
shares
|
Aug. 17, 2017
USD ($)
|
Mar. 31, 2025
USD ($)
$ / shares
shares
|
Mar. 31, 2024
USD ($)
|
Sep. 30, 2024 |
Mar. 20, 2025
USD ($)
|
Jan. 03, 2025
$ / shares
|
Dec. 11, 2024
USD ($)
|
Jul. 22, 2024
$ / shares
|
Dec. 31, 2023
USD ($)
|
Jun. 19, 2020
USD ($)
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New convertible debentures |
$ 2,583,832
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,307,758
|
|
|
|
|
|
|
|
|
Debenture warrants shares (in shares) | shares |
|
|
|
|
|
|
|
|
|
|
|
2,922,425
|
|
|
|
|
|
|
|
|
|
|
Inclusive proceeds |
|
|
|
|
|
|
|
|
|
|
|
$ 35,800,000
|
|
|
|
|
|
|
|
|
|
|
Fair value debenture warrants |
|
|
|
|
|
|
|
|
|
|
|
20,949,110
|
|
|
|
|
|
|
|
|
|
|
Debt discount upon issuance totaling |
|
|
|
|
|
|
|
|
|
|
|
$ 21,679,716
|
|
|
|
|
|
|
|
|
|
|
Shares of common stock from exercisable warrants (in shares) | shares |
|
|
|
|
|
|
|
|
|
|
2,922,425
|
2,922,425
|
|
|
|
|
|
|
|
|
|
|
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
0
|
$ 78,734,949
|
|
|
|
|
|
|
|
Amortization of debt discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 9,895
|
381,592
|
|
|
|
|
|
|
|
Exit fee amount |
|
|
|
|
|
|
|
|
|
$ 125,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed interest rate |
|
|
|
|
|
|
|
|
|
12.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, par value (in dollars per share) | $ / shares |
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0.0001
|
|
|
|
|
|
$ 0.0001
|
|
|
Total loan funded |
$ 30,084,215
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 30,860,912
|
|
|
|
|
|
|
|
|
Convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed interest rate |
|
|
|
|
100.00%
|
100.00%
|
100.00%
|
100.00%
|
100.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock, par value (in dollars per share) | $ / shares |
|
|
|
|
$ 0.0001
|
$ 0.0001
|
$ 0.0001
|
$ 0.0001
|
$ 0.0001
|
|
|
|
|
|
|
|
|
|
|
|
|
|
November 2024 Debentures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of debentures |
|
|
|
|
|
|
|
|
|
|
|
|
|
723,926
|
0
|
|
|
|
|
|
|
|
November 2024 Debentures | Convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount |
2,150,000
|
$ 1,150,000
|
|
|
|
|
|
|
|
|
|
|
|
2,150,000
|
|
|
|
|
$ 1,000,000
|
|
|
|
Additional principal option available |
|
$ 20,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Original issue discount percentage |
|
0.02
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Legal fees associated with debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 190,000
|
|
|
|
Percentage of promissory note |
|
2.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion price (in dollars per share) | $ / shares |
|
$ 1.23
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion ratio |
|
1.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion price floor (in dollars per share) | $ / shares |
|
$ 0.246
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock price trigger, threshold percentage |
|
98.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of trading days | day |
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New convertible debentures |
$ 2,583,832
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,307,758
|
|
|
|
|
|
|
|
|
Debt term |
1 year 8 months 8 days
|
|
|
|
|
|
|
|
|
|
|
|
|
1 year 5 months 8 days
|
|
|
|
|
|
|
|
|
Change in fair value of debentures |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ (723,926)
|
|
|
|
|
|
|
|
|
Original issue discount percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
2.00%
|
|
|
|
|
|
|
|
|
Total loan funded |
$ 2,583,832
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,307,758
|
|
|
|
|
|
|
|
|
November 2024 Debentures | Convertible debt | Measurement Input, Share Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Measurement inputs |
1.55
|
|
|
|
|
|
|
|
|
|
|
|
|
0.92
|
|
|
|
|
|
|
|
|
November 2024 Debentures | Convertible debt | Measurement Input, Risk Free Interest Rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Measurement inputs |
0.0422
|
|
|
|
|
|
|
|
|
|
|
|
|
0.0397
|
|
|
|
|
|
|
|
|
November 2024 Debentures | Convertible debt | Measurement Input, Price Volatility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Measurement inputs |
1.38
|
|
|
|
|
|
|
|
|
|
|
|
|
1.77
|
|
|
|
|
|
|
|
|
Convertible Secured Debentures | Convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount |
|
|
|
|
|
|
|
|
|
|
|
$ 36,530,320
|
|
|
|
|
|
|
|
|
|
|
Original issue discount percentage |
|
|
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion price (in dollars per share) | $ / shares |
|
|
|
$ 0.4582
|
|
|
|
|
|
|
|
$ 15.00
|
|
|
|
|
|
|
|
|
|
|
Conversion ratio |
|
|
|
1.20
|
|
|
|
|
|
|
|
1.20
|
|
|
|
|
|
|
|
|
|
|
Conversion price floor (in dollars per share) | $ / shares |
|
|
|
$ 0.0878
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock price trigger, threshold percentage |
|
|
|
98.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of trading days | day |
|
|
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Original issue discount percentage |
|
|
|
|
|
|
|
|
|
|
|
2.00%
|
|
|
|
|
|
|
|
|
|
|
Debt instrument term |
|
|
|
|
|
|
|
|
|
|
|
4 years
|
|
|
|
|
|
|
|
|
|
|
Bears interest rate |
|
|
|
5.00%
|
|
|
|
|
|
|
|
5.00%
|
|
|
|
|
|
|
|
|
|
|
Minimum number of stockholder meetings required under convertible debt covenants | meeting |
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument, convertible, threshold proceeds of stock price trigger |
|
|
|
$ 30,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument, convertible, interest rate |
|
|
|
0.90
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Default interest rate |
|
|
|
0.18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Secured Debentures | Convertible debt | ATW |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount |
|
|
|
$ 29,591,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Secured Debentures | Convertible debt | Material Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible debt, number of shares (in shares) | shares |
5,342
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Secured Debentures | Convertible debt | Material Impact | Related Party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount |
|
|
|
5,102,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Secured Debentures | Convertible debt | SLS Irrevocable Trust | Related Party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount |
|
|
|
1,836,720
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New Convertible Secured Debentures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of debentures |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 0
|
(4,504,426)
|
|
|
|
|
|
|
|
New Convertible Secured Debentures | Convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount |
$ 2,150,000
|
|
|
|
|
|
|
|
|
|
|
|
|
2,150,000
|
|
|
|
|
|
|
|
|
New convertible debentures |
0
|
|
|
$ 99,195,791
|
|
|
|
|
|
|
|
|
|
|
94,691,365
|
|
|
|
|
|
|
|
Change in fair value of debentures |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,504,426
|
|
|
|
|
|
|
|
|
Original issue discount percentage |
|
|
|
|
|
|
|
|
|
|
|
|
|
5.00%
|
|
|
|
|
|
|
|
|
Debt instrument term |
|
|
|
2 years 7 months 9 days
|
|
|
|
|
|
|
|
|
|
|
|
2 years 5 months 8 days
|
|
|
|
|
|
|
Loss on extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
78,734,949
|
|
|
|
|
|
|
|
New Convertible Secured Debentures | Convertible debt | Measurement Input, Share Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Measurement inputs |
|
|
|
16.52
|
|
|
|
|
|
|
|
|
|
|
|
0.32
|
|
|
|
|
|
|
New Convertible Secured Debentures | Convertible debt | Measurement Input, Risk Free Interest Rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Measurement inputs |
|
|
|
0.0423
|
|
|
|
|
|
|
|
|
|
|
|
0.0451
|
|
|
|
|
|
|
New Convertible Secured Debentures | Convertible debt | Measurement Input, Price Volatility |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Measurement inputs |
|
|
|
1.21
|
|
|
|
|
|
|
|
|
|
|
|
1.23
|
|
|
|
|
|
|
Secured Promissory Note |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount |
|
|
|
|
|
|
|
|
|
$ 5,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Original issue discount percentage |
|
|
|
|
|
|
|
|
|
0.025
|
|
|
|
|
|
|
|
|
|
|
|
|
Bears interest rate |
|
|
|
|
|
|
|
|
|
15.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured Promissory Note | Secured Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of debt discount |
|
|
|
|
|
|
|
|
|
$ 125,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible senior secured term loan | Convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Legal fees associated with debt |
|
|
|
|
$ 577,500
|
$ 577,500
|
$ 577,500
|
$ 577,500
|
$ 577,500
|
|
|
|
|
|
|
|
|
|
|
|
$ 72,000
|
|
Conversion price (in dollars per share) | $ / shares |
|
|
|
|
$ 6.00
|
$ 6.00
|
$ 6.00
|
$ 6.00
|
$ 6.00
|
|
|
|
|
|
|
|
|
$ 1.59
|
|
|
|
|
Debt term |
|
|
|
|
91 days
|
91 days
|
91 days
|
91 days
|
91 days
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument term |
|
|
|
|
3 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bears interest rate |
|
|
|
|
2.50%
|
2.50%
|
2.50%
|
2.50%
|
2.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of debt discount |
|
|
|
|
|
$ 125,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exit fee amount |
|
|
|
|
$ 290,000
|
$ 290,000
|
$ 290,000
|
$ 290,000
|
$ 290,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed interest rate |
|
|
|
|
2.50%
|
2.50%
|
2.50%
|
2.50%
|
2.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivable portion of convertible senior secured note payable |
|
|
|
$ 3,753,144
|
$ 20,000,000
|
$ 20,000,000
|
$ 20,000,000
|
$ 20,000,000
|
$ 20,000,000
|
|
|
|
|
|
|
|
|
|
|
|
695,000
|
|
Days required for prior written notice for secured term loans |
|
|
|
|
|
|
|
5
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate percentage |
|
|
|
|
|
|
12.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on interest expense |
|
|
|
|
|
378,118
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loan funded |
27,500,383
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 25,115,410
|
|
|
|
|
|
|
$ 12,295,000
|
|
Convertible senior secured term loan | Convertible debt | Minimum |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Initial amount funded under convertible senior secured term loan agreement |
|
|
|
|
$ 11,600,000
|
$ 11,600,000
|
$ 11,600,000
|
$ 11,600,000
|
$ 11,600,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Secured Term Loan Agreement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bears interest rate |
|
|
|
15.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Secured Term Loan Agreement | Convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Original issue discount percentage |
|
|
|
0.05
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Legal fees associated with debt |
|
|
$ 37,500
|
$ 1,237,291
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Conversion price (in dollars per share) | $ / shares |
|
|
|
$ 16.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt term |
|
|
|
91 days
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument term |
|
|
30 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of debt discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
9,895
|
$ 9,924
|
|
|
|
|
|
|
|
Receivable portion of convertible senior secured note payable |
|
|
$ 1,000,000
|
$ 9,551,856
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Days required for prior written notice for secured term loans | day |
|
|
|
5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional secured term loans available |
|
|
|
$ 6,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Additional secured loans available, period to utilize option |
|
|
|
180 days
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Committed amount of debt |
|
|
|
$ 1,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior Secured Term Loan Agreement | Convertible debt | ATW Special Situations I and II LLCs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
2,551,855
|
|
|
|
|
|
|
|
|
Interest payable |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 318,718
|
|
|
|
|
|
|
|
|
Convertible debt, number of shares (in shares) | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,805,392
|
|
|
|
|
|
|
|
|
Senior Secured Term Loan Agreement | Convertible debt | Material Impact | Related Party |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable outstanding |
4,224,983
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,266,701
|
|
|
|
|
|
|
|
|
ATW Extended Maturity Loan | Convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument term |
|
|
|
30 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SBA loan | Notes Payable to Banks |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loan funded |
0
|
|
|
|
|
|
|
|
|
|
|
|
|
485,300
|
|
|
|
|
|
|
|
|
Notes payable outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
485,300
|
|
|
|
|
|
|
|
|
SBA loan | Notes Payable to Banks | SeaTrepid International, L.L.C |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 485,300
|
Bears interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.75%
|
Ameristate loan | Notes Payable to Banks |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loan funded |
$ 0
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,952,444
|
|
|
|
|
|
|
|
|
Notes payable outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,952,444
|
|
|
|
|
|
Debt-to-net worth ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
9.0
|
|
|
|
|
|
|
|
|
Minimum debt service coverage ratio |
|
|
|
|
|
|
|
|
|
|
|
|
|
1.0
|
|
|
|
|
|
|
|
|
Ameristate loan | Notes Payable to Banks | SeaTrepid International, L.L.C |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Aggregate principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,335,000
|
|
|
|
|
|
|
|
|
|
Percentage of promissory note |
|
|
|
|
|
|
|
|
|
|
|
|
2.50%
|
|
|
|
|
|
|
|
|
|