XML 47 R33.htm IDEA: XBRL DOCUMENT v3.23.1
NOTES PAYABLE (Tables)
12 Months Ended
Dec. 31, 2022
NOTES PAYABLE  
Summary of Debt

December 31, 2022

 

Loan

Facility

 

 

Trade

Facility

 

 

Third

Party

 

 

COVID

Loans

 

 

Total

 

Beginning balance

 

$1,299,784

 

 

$6,207,010

 

 

$10,077,977

 

 

$641,291

 

 

$18,226,062

 

Proceeds

 

 

-

 

 

 

-

 

 

 

492,336

 

 

 

-

 

 

 

492,336

 

Payments

 

 

(240,705)

 

 

(2,795,786)

 

 

(9,494,823)

 

 

(10,029)

 

 

(12,541,343)

Conversion of debt

 

 

(1,190,000)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(1,190,000)

Recapitalized upon debt modification

 

 

(81,923)

 

 

(221,060)

 

 

(781,752)

 

 

-

 

 

 

(1,084,735)

Accretion of debt and debt discount

 

 

81,910

 

 

 

216,182

 

 

 

781,752

 

 

 

-

 

 

 

1,079,844

 

Foreign currency translation

 

 

130,934

 

 

 

(100,814)

 

 

22,414

 

 

 

(16,711)

 

 

35,823

 

Subtotal

 

 

-

 

 

 

3,305,532

 

 

 

1,505,078

 

 

 

207,377

 

 

 

5,017,987

 

Notes payable - long-term

 

 

-

 

 

 

(1,604,700)

 

 

(1,076,698)

 

 

(178,172)

 

 

(2,859,570)

Notes payable - short-term

 

$-

 

 

$1,700,832

 

 

$428,380

 

 

$29,205

 

 

$2,158,417

 

December 31, 2021

 

Loan

Facility

 

 

Trade

Facility

 

 

Third

Party

 

 

COVID

Loans

 

 

Total

 

Beginning balance

 

$3,302,100

 

 

$6,446,000

 

 

$12,631,284

 

 

$435,210

 

 

$22,814,594

 

Proceeds

 

 

-

 

 

 

-

 

 

 

565,900

 

 

 

-

 

 

 

565,900

 

Payments

 

 

(141,475)

 

 

(57,835)

 

 

(62,878)

 

 

(3,233)

 

 

(265,421)

Conversion of debt

 

 

(1,606,500)

 

 

-

 

 

 

(3,010,000)

 

 

-

 

 

 

(4,616,500)

Recapitalized upon debt modification

 

 

(86,670)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(86,670)

Debt forgiveness

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(169,770)

 

 

(169,770)

Reclassification of Line of Credit

 

 

-

 

 

 

-

 

 

 

-

 

 

 

407,174

 

 

 

407,174

 

Foreign currency translation

 

 

(167,671)

 

 

(181,155)

 

 

(46,329)

 

 

(28,090)

 

 

(423,245)

Subtotal

 

 

1,299,784

 

 

 

6,207,010

 

 

 

10,077,977

 

 

 

641,291

 

 

 

18,226,062

 

Notes payable - long-term

 

 

-

 

 

 

(2,450,000)

 

 

(9,854,906)

 

 

(417,649)

 

 

(12,722,555)

Notes payable - short-term

 

$1,299,784

 

 

$3,757,010

 

 

$223,071

 

 

$223,642

 

 

$5,503,507

 

Summary of Outstanding Debt

Our outstanding debt as of December 31, 2022 is repayable as follows:

 

 

December 31, 2022

 

2023

 

$2,158,417

 

2024

 

 

794,171

 

2025

 

 

1,729,737

 

2026

 

 

204,829

 

2027 and thereafter

 

 

130,833

 

Total debt

 

 

5,017,987

 

Less: notes payable - current portion

 

 

(2,158,417 )

Notes payable - long term portion

 

$2,859,570