XML 68 R43.htm IDEA: XBRL DOCUMENT
v3.24.1.u1

Short-Term and Long-Term Financial Liabilities (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2023
Short-Term and Long-Term Financial Liabilities [Abstract] |
Schedule of Borrowings | As of December 31, 2023 and 2022 the details of the borrowings are as follows:
|  | Contractual interest rate % |  |  | Maturity date |  | 2023 |  |  | 2022 |
Short Term Loan, net |  |  | 10.25 | % |  | July 10, 2024 |  |  | 5,359,454 |  |  |  | -- |
Convertible note, long term |  |  | 15.00 | % |  | July 10, 2028 |  |  | 34,514,741 |  |  |  | -- |
Convertible note, long term |  |  | 15.00 | % |  | July 10, 2028 |  |  | 15,940,386 |  |  |  | -- |
Convertible note, long term |  |  | 15.00 | % |  | July 10, 2028 |  |  | 1,160,766 |  |  |  | -- |
Convertible note, long term |  |  | 15.00 | % |  | July 10, 2028 |  |  | 1,092,217 |  |  |  | -- |
Convertible note, long term |  |  | 15.00 | % |  | July 10, 2028 |  |  | 546,109 |  |  |  | -- |
Short-term loan, net |  |  | 15.70 | % |  | March 1, 2023 |  |  | -- |  |  |  | 298,838 |
Prefunded convertible note, long term |  |  | 20.00 | % |  | August 18, 2024 |  |  | -- |  |  |  | 2,151,128 |
Prefunded convertible note, long term |  |  | 20.00 | % |  | October 9, 2024 |  |  | -- |  |  |  | 3,136,796 |
Prefunded convertible note, long term |  |  | 20.00 | % |  | December 8, 2024 |  |  | -- |  |  |  | 5,115,616 |
Term loan, net |  |  | 10.25 | % |  | January 21, 2024 |  |  | 133,036 |  |  |  | 1,731,730 |
Term loan, net |  |  | 10.25 | % |  | December 17, 2024 |  |  | 3,260,290 |  |  |  | 6,521,082 |
Term loan, net |  |  | 10.25 | % |  | December 11, 2025 |  |  | 1,351,265 |  |  |  | 1,947,063 |
Term loan, net |  |  | 10.25 | % |  | October 11, 2025 |  |  | 1,892,433 |  |  |  | 2,771,901 |
Total financial liabilities, net |  |  |  |  |  |  |  |  | 65,250,697 |  |  |  | 23,674,154 |
Of which classified as Current Financial Liabilities, net |  |  |  |  |  |  |  |  | 10,447,906 |  |  |  | 7,293,982 |
Of which classified as Non-Current Financial Liabilities, net |  |  |  |  |  |  |  |  | 54,802,791 |  |  |  | 16,380,172 |
Schedule of Maturity Profile of inancial Liabilities | As at December 31, maturity profile of financial liabilities comprised the following:
Year ending December 31: |  | Dec 31, 2023 |  |  | Dec 31, 2022 |
2023 |  |  | -- |  |  |  | 7,293,982 |
2024 |  |  | 10,447,906 |  |  |  | 14,903,496 |
2025 |  |  | 6,447,769 |  |  |  | 1,476,676 |
2026 |  |  | 4,448,513 |  |  |  | -- |
2027 |  |  | 4,039,287 |  |  |  | -- |
2028 |  |  | 39,867,222 |  |  |  | -- |
Total |  |  | 65,250,697 |  |  |  | 23,674,154 |

X
- References No definition available. + Details
Name: | us-gaap_DebtLongtermAndShorttermCombinedAmountAbstract
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