XML 39 R28.htm IDEA: XBRL DOCUMENT v3.24.1.u1
DEBT (Tables)
3 Months Ended
Mar. 31, 2024
Debt Disclosure [Abstract]  
SCHEDULE OF BREAKDOWN OF DEBT

A breakdown of the Company’s debt as of March 31, 2024 and December 31, 2023 is presented below:

 

  March 31, 2024   December 31, 2023 
Promissory notes  $4,823,645   $3,106,508 
Debt discount   

(170,048

)   - 
Line of credit   453,232    453,232 
Total debt, net of debt discount  $5,106,829   $3,559,740 
Current portion of long-term debt   (2,885,367)   (1,155,933)
Long-term debt  $2,221,462   $2,403,807 
SCHEDULE OF MATURITIES OF LONG TERM DEBT

The following table summarizes the 5-year repayment schedule:

 

 

  - 
For the years ending December 31,    
2024 (remaining nine months)  $530,949 
2025   2,634,931 
2026   792,056 
2027   724,333 
2028   141,376 
Total  $4,823,645