XML 58 R29.htm IDEA: XBRL DOCUMENT v3.24.1
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:

   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    6.0010.00%  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

   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:

      
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.