XML 34 R23.htm IDEA: XBRL DOCUMENT v3.25.1
Loans and Notes Payable (Tables)
 3 Months Ended
Mar. 31, 2025
Debt Disclosure [Abstract]  
Schedule of loans and notes payable
               
    March 31,
2025		     December 31,
2024		  
Various promissory notes and convertible notes   $ 50,960     $ 50,960  
Various promissory notes for vehicle financing     423,929       445,917  
Blue Ridge Bank     410,200       410,200  
Small Business Administration     2,312,006       2,389,022  
Al Dali International for Gen. Trading & Cont. Co.     205,614       189,391  
RSF, LLC     500,000       500,000  
Justin Ellis     350,000       350,000  
Cedarview Opportunities Master Fund LP     3,038,597       2,886,307  
Business First Bank     9,391,933       10,842,312  
Note payable to Pilot OFS Holdings, LLC     16,619,526       16,619,526  
Maxus Capital Group, LLC     9,257,161       10,513,507  
Curve Capital, LLC     930,418       2,103,954  
Agile Capital Funding, LLC     498,764       1,636,855  
JJ Astor & Co. (a)     4,599,511       -  
Total notes payable   $ 48,588,619     $ 48,937,951  
                 
Loans and notes payable, current   $ 42,640,002     $ 42,423,941  
Loans and notes payable, long term   $ 5,948,617     $ 6,514,010  
Schedule of loans and notes payable related parties
               
    March 31,
2025		     December 31,
2024		  
Jorgan Development, LLC (l)   $ 17,658,421       18,109,503  
Ballengee Holdings, LLC (m)     1,563,150       1,391,650  
Tyler Nelson (n)     856,271       1,020,872  
Triple T Trading Company LLC     413,166       404,121  
Waskom, LLC (o)     1,079,287       884,018  
Total notes payable- related parties   $ 21,570,295     $ 21,810,164  
                 
Loans and notes payable, current- related parties   $ 21,570,295     $ 21,810,164  
Loans and notes payable, long term- related parties   $ -     $ -  
Schedule of maturities of loans and notes payable
       
2025   $ 64,210,297  
2026     5,563,208  
2027     88,302  
2028     25,788  
2029     25,788  
 Thereafter     245,531  
Total   $ 70,158,914  

 

 
(a) On March 17, 2025, the Company issued a junior secured convertible promissory note due to J.J. Astor & Co. (the “Lender”), in the principal amount of $6,625,000, in connection with a Loan and Security Agreement entered into by and between the Company, its subsidiaries, and the Lender. The Company received $5,000,000, before deduction of closing fees. The note is payable to the Lender over forty-two equal weekly installments of $157,739, which may be paid in cash or, at the option of the Company once an applicable resale registration statement covering the conversion shares is declared effective by the SEC, in free trading shares of its common stock issued at a twenty percent (20%) discount to the lower of either the previous day’s closing price or the average of the four lowest volume-weighted average prices during the prior twenty (20) trading days. The note does not bear interest unless an event of default shall occur and is continuing. The Company agreed to issue the Lender 250,000 shares of its common stock as additional consideration for the loan.