XML 35 R24.htm IDEA: XBRL DOCUMENT v3.25.1
LONG-TERM DEBT (Tables)
3 Months Ended
Mar. 31, 2025
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

As of March 31, 2025, long-term debt consists of the following:

Principal amount

    

$

15,000,000

Less unamortized debt discount

(813,285)

Long-term debt

$

14,186,715

Schedule of Principal payments of long-term debt

As of March 31, 2025, principal payments of long-term debt are due as follows:

2026

    

$

6,250,000

2027

 

8,750,000

Total

$

15,000,000