XML 63 R53.htm IDEA: XBRL DOCUMENT v3.22.1
Loans Payable (Details) - USD ($)
1 Months Ended 3 Months Ended 7 Months Ended 12 Months Ended
Mar. 01, 2022
Dec. 14, 2021
Nov. 04, 2021
Jun. 15, 2021
Oct. 21, 2019
Mar. 31, 2022
Dec. 31, 2021
Dec. 31, 2021
Loans Payable (Details) [Line Items]                
Principal amount           $ 87,838    
Principal and interest             $ 112,700 $ 112,700
Purchase price   $ 1,000,000            
Cash           $ 1,099,337 $ 508,395 $ 508,395
Debt financing agreement, description           Pursuant to the terms of the Financing Agreement, the Company agreed to pay Cedar Advance $27,027 each week based upon an anticipated 25% of its future receivables until such time as $1,000,000 has been paid, a period Cedar Advance and the Financing Parties estimate to be approximately nine months.    
Exercise price (in Dollars per share)           $ 0.5 $ 0.5 $ 0.5
Initial fair value of warrant           $ 102,696    
Initial derivative expense           102,696    
Original balance amount           351,351    
Original balance under agreement             $ 54,054 $ 54,054
Company owed pursuant agreement           594,595    
Debt discount           80,827    
Aggregate amount   250,000            
Company received cash   194,000            
Debt discount recorded   56,000            
Pawn Funding           $ 6,757    
Anticipated future receivables, percentage           25.00%    
Cash paid           $ 250,000    
Pawn funding warrant to purchase (in Shares)           200,000    
Common stock exercise price (in Dollars per share)           $ 0.25    
Matures date           Sep. 30, 2022    
Promissory note issued description     in connection with the 2021 acquisition of SVC, the Company assumed SVC’s promissory note issued to Dominion Capital, LLC. The note was originally issued on March 31, 2021 in the principal amount of $2,750,000. As of November 4, 2021, $1,650,000 remained outstanding. The note bears interest at a rate of 10% per annum and the maturity date is September 30, 2022.During the three months ended March 31, 2022, the Company made cash payments of $255,000. During the period of November 4, 2021 through December 31, 2021, the Company made cash payments of $255,000. As of March 31, 2022, the Company owed $1,297,500 pursuant to this agreement.  Promissory note issued to InterCloud Systems, Inc., non-interest bearing, unsecured and due on demand On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed Spectrum’s promissory note issued to InterCloud Systems, Inc. The note was originally issued on February 27, 2018 in the principal amount of $500,000. As of June 15, 2021, $217,400 remained outstanding.          
Company made cash payments           $ 722    
Description of loan payable       On June 15, 2021, in connection with the 2021 merger transaction, the Company assumed CARES Act Loans totaling $2,010,000 that were originally received by ADEX. Collectively, these amounts are the “PPP Funds.”         
Loan agreements, description           These loan agreements were pursuant to the CARES Act. The CARES Act was established in order to enable small businesses to pay employees during the economic slowdown caused by COVID-19 by providing forgivable loans to qualifying businesses for up to 2.5 times their average monthly payroll costs. The amount borrowed under the CARES Act is eligible to be forgiven provided that (a) the Company uses the PPP Funds during the eight week period after receipt thereof, and (b) the PPP Funds are only used to cover payroll costs (including benefits), rent, mortgage interest, and utility costs. The amount of loan forgiveness will be reduced if, among other reasons, the Company does not maintain staffing or payroll levels. Principal and interest payments on any unforgiven portion of the PPP Funds will be deferred for six months and will accrue interest at a fixed annual rate of 1.0% and carry a two year maturity date. There is no prepayment penalty on the CARES Act Loan.     
Loan forgiveness $ 2,000,000         $ 2,000,000    
Aggregate balance of these loans           $ 10,000    
Financing Agreement [Member]                
Loans Payable (Details) [Line Items]                
Purchase price   800,000            
Cash   776,000            
Debt discount   224,000            
Warrants expire           Dec. 14, 2024    
Loan with Cedar Advance LLC [Member]                
Loans Payable (Details) [Line Items]                
Warrant to purchase (in Shares)           400,000    
Exercise price (in Dollars per share)           $ 0.25    
The Financing Agreement [Member]                
Loans Payable (Details) [Line Items]                
Purchase price   $ 200,000            
Loan with Pawn Funding [Member]                
Loans Payable (Details) [Line Items]                
Initial fair value of warrant           $ 51,348    
Initial derivative expense           51,348    
Original balance under agreement             $ 13,514 $ 13,514
Company owed pursuant agreement           148,649    
Debt discount           20,207    
Promissory Note Issued to Cornerstone National Bank & Trust [Member]                
Loans Payable (Details) [Line Items]                
Converted Interest rate             4.50% 4.50%
Principal amount         $ 420,000      
Accrued interest rate         4.50%      
Due date         Oct. 09, 2024      
Principal and interest         $ 5,851      
Final balloon payment         $ 139,033      
Cash payments           15,043   $ 54,770
Owed value           $ 289,143    
Interest rate           10.00%    
Promissory note issued to Dominion Capital [Member]                
Loans Payable (Details) [Line Items]                
Interest rate           10.00%    
Promissory Note Issued to InterCloud Systems, Inc. [Member]                
Loans Payable (Details) [Line Items]                
Owed value           $ 217,400    
Interest rate           3.75%    
EIDL Loan [Member]                
Loans Payable (Details) [Line Items]                
Cash payments             $ 716  
Owed value           $ 148,562    
Reverse merger and acquisition description       in connection with the 2021 merger transaction, the Company assumed ADEX’s EIDL loan. The note was originally issued on October 10, 2022 in the principal amount of $150,000. As of June 15, 2021, $150,000 remained outstanding. The note bears interest at a rate of 3.75% per annum and the maturity date is October 12, 2050.