XML 77 R48.htm IDEA: XBRL DOCUMENT v3.24.1
SCHEDULE OF DEBT TABLE (Details) - USD ($)
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Short-Term Debt [Line Items]    
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
Notes Payable [Member]    
Short-Term Debt [Line Items]    
Total 5,115,000
Debt instrument interest rate stated percentage 8.00%  
Maturity date description Satisfied prior to maturity  
Convertible Notes [Member]    
Short-Term Debt [Line Items]    
Total [1] $ 11,525,000 1,300,000
Debt instrument interest rate stated percentage 6.00%  
Maturity date description [1] September 2023-March 2026  
Convertible Notes [Member] | Minimum [Member]    
Short-Term Debt [Line Items]    
Debt instrument interest rate stated percentage [1] 6.00%  
Convertible Notes [Member] | Maximum [Member]    
Short-Term Debt [Line Items]    
Debt instrument interest rate stated percentage [1] 10.00%  
Notespayble Financial Institutions [Member]    
Short-Term Debt [Line Items]    
Total [2] $ 6,348,104
Maturity date description [2] August 2024-August 2026  
Notespayble Financial Institutions [Member] | Minimum [Member]    
Short-Term Debt [Line Items]    
Debt instrument interest rate stated percentage [2] 7.93%  
Notespayble Financial Institutions [Member] | Maximum [Member]    
Short-Term Debt [Line Items]    
Debt instrument interest rate stated percentage [2] 8.50%  
Notes Payble Belami Sellers [Member]    
Short-Term Debt [Line Items]    
Total $ 247,927
Debt instrument interest rate stated percentage 7.93%  
SBA Related Loans [Member]    
Short-Term Debt [Line Items]    
Total [3] $ 145,022 $ 157,835
Debt instrument interest rate stated percentage [3] 3.75%  
Maturity date description [3] April 2025-November 2052  
[1] 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.
[2] The unpaid principal bears annual interest at the Wall Street Journal prime rate.
[3] The Small Business Administration forgave approximately $178,000 of PPP loans during the year ended December 31, 2022, which was recognized as other income.