XML 41 R28.htm IDEA: XBRL DOCUMENT v3.25.1
LONG-TERM DEBT (Tables)
12 Months Ended
Dec. 31, 2024
Debt agreement  
LONG-TERM DEBT  
Schedule of closing date

Fair value of warrants issued to Avenue Capital Group

$

690,000

Debt issuance cost

 

640,000

Commitment fee paid on the Closing Date (1% of the Avenue Capital Group commitment)

 

200,000

Total discounts recorded at inception against Avenue Capital Group Long Term Debt

$

1,530,000

Schedule of Long-term debt

Principal amount

    

$

15,000,000

Less unamortized debt discount

 

(1,003,650)

Subtotal

 

13,996,350

Less current maturities

 

Long-term debt net of current maturities

$

13,996,350

Schedule of Principal payments of long-term debt

2026

    

$

6,250,000

2027

 

8,750,000

Total

$

15,000,000

Bridge Bank Debt  
LONG-TERM DEBT  
Schedule of Long-term debt

Principal amount

    

$

5,000,000

Accrued final fee

42,857

Subtotal

 

5,042,857

Less current maturities

 

2,500,000

Long-term debt net of current maturities

$

2,542,857