DEBTS (Tables)
|
12 Months Ended |
Dec. 31, 2023 |
Debt Disclosure [Abstract] |
|
SCHEDULE OF DEBT TABLE |
The
following table presents the details of the principal outstanding:
SCHEDULE
OF DEBT TABLE
| |
December 31, 2023 | | |
December 31, 2022 | | |
APR at December 31, 2023 | | |
Maturity | |
Collateral |
Notes payable | |
$ | – | | |
$ | 5,115,000 | | |
| 8.00 | % | |
Satisfied prior to maturity | |
Substantially all Company assets |
Convertible Notes (b) | |
| 11,525,000 | | |
| 1,300,000 | | |
| 6.00 – 10.00 | % | |
September 2023-March 2026 | |
Substantially all company assets |
Notes payable to financial institutionsa) | |
| 6,348,104 | | |
| – | | |
| 7.93-8.5 | | |
August 2024-August 2026 | |
Inventory, accounts receivable, cash |
| |
| | | |
| | | |
| | | |
| |
|
,Notes payable to Belami sellers | |
| 247,927 | | |
| – | | |
| 7.93 | % | |
April 2024 | |
– |
| |
| | | |
| | | |
| | | |
| |
|
SBA-related loans(c) | |
| 145,022 | | |
| 157,835 | | |
| 3.75 | % | |
April 2025-November 2052 | |
Substantially all Company assets |
Total | |
$ | 18,266,053 | | |
$ | 6,572,835 | | |
| | | |
| |
|
Unamortized debt discount | |
| (4,591,222 | ) | |
| – | | |
| | | |
| |
|
Debt, net of Unamortized debt Discount | |
| 13,674,831 | | |
| 6,572,835 | | |
| | | |
| |
|
|
SCHEDULE OF INTEREST EXPENSE |
SCHEDULE
OF INTEREST EXPENSE
| |
For the year period ended | |
| |
December 31, 2023 | | |
December 31, 2022 | |
Interest expense, net | |
| 3,109,307 | | |
| 589,009 | |
|
SCHEDULE OF FUTURE PRINCIPAL PAYMENTS |
As
of December 31, 2023, the expected future principal payments for the Company’s debt are due as follows:
SCHEDULE
OF FUTURE PRINCIPAL PAYMENTS
| |
| | |
2024 | |
| 6,899,129 | |
2025 | |
| 642,648 | |
2026 | |
| 10,583,359 | |
2027 | |
| 3,040 | |
2028 and thereafter | |
| 137,877 | |
Total | |
$ | 18,266,053 | |
|
(a) |
The
unpaid principal bears annual interest at the Wall Street Journal prime rate. |
|
(b) |
Included
in Convertible Notes are loans provided to the Company from one director, two officers and two investors. The notes each have the
following terms: three-year subordinated convertible promissory note of principal face amounts. Subject to other customary terms,
the Convertible Notes mature between September 2023 and January 2024 and bear interest at an annual rate of 6%, which is payable annually
in cash or common stock, at the holder’s discretion. At any time after issuance and prior to or on the maturity date, the note
is convertible at the option of the holder into shares of common stock at a conversion price ranging from $15 per share. |
|
|
|
|
|
All
convertible notes are convertible at a price ranging between $2.70 and $15 per share. |
|
|
|
|
|
During
2023, the Company issued convertible promissory notes for $10.4 million. As an inducement to enter the financing transactions, the
Company issued 1,391,667 warrants to the noteholders at an adjusted exercise price of $2.70 per warrant. The Company recorded a debt
discount aggregating $5.6 million which was recognized as debt discount and additional paid-in capital in the accompanying balance
sheet. The Company recognized $700,000 as amortized debt discount during 2023, and it is reflected as interest expense in the accompanying
unaudited consolidated statement of operations. Only the convertible promissory notes issued during fiscal 2023 are secured by substantially
all of the assets of the Company. |
|
|
|
|
(c) |
The
Small Business Administration forgave approximately $178,000 of PPP loans during the year ended December 31, 2022, which was
recognized as other income. |
|