XML 54 R32.htm IDEA: XBRL DOCUMENT
v3.25.1

DEBT AND CREDIT FACILITIES (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Debt Disclosure [Abstract] |
SCHEDULE OF LONG-TERM DEBT | The table below presents the components of the Company’s outstanding debt for the periods presented: SCHEDULE OF LONG-TERM DEBT
|  | December 31, 2024 |  |  | December 31, 2023 |
CRG Term Loan |  | $ | 30,500,000 |  |  | $ | - |
Paid-in-kind interest |  |  | 838,965 |  |  |  | - |
Back-end fee |  |  | 358,086 |  |  |  | - |
Cadence Term Loan |  |  | - |  |  |  | 9,750,000 |
Debt |  |  | 31,697,051 |  |  |  | 9,750,000 |
Less: unamortized debt issuance costs |  |  | (1,007,761 | ) |  |  | (56,520 | )
Debt, net of debt issuance costs |  |  | 30,689,290 |  |  |  | 9,693,480 |
Less: Current portion of debt |  |  | - |  |  |  | 580,357 |
Long-term debt, net of current portion |  | $ | 30,689,290 |  |  | $ | 9,113,123 |
SCHEDULE OF MATURITIES OUTSTANDING | The table below presents the aggregate maturities of the Company’s outstanding debt as of December 31, 2024: SCHEDULE OF MATURITIES OUTSTANDING
Year |  | Total |
2025 |  | $ | - |
2026 |  |  | - |
2027 |  |  | - |
2028 |  |  | - |
2029 |  |  | 31,697,051 |
Thereafter |  |  | - |
Total debt |  | $ | 31,697,051 |

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of maturity and sinking fund requirement for long-term debt. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -SubTopic 10 -Topic 470 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481544/470-10-50-1 + Details
Name: | us-gaap_ScheduleOfMaturitiesOfLongTermDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration