XML 53 R36.htm IDEA: XBRL DOCUMENT v3.24.2.u1
NOTES PAYABLE (Tables)
12 Months Ended
Dec. 31, 2023
NOTES PAYABLE  
Summary of roll forward of the third party Debt

December 31, 2023

 

Trade

Facility

 

 

Third

Party

 

 

COVID

Loans

 

 

Total

 

Beginning balance, December 31, 2022

 

$3,305,532

 

 

$1,505,078

 

 

$207,377

 

 

$5,017,987

 

Proceeds

 

 

-

 

 

 

1,082,231

 

 

 

-

 

 

 

1,082,231

 

Payments

 

 

(1,155,310 )

 

 

(415,557 )

 

 

(27,027 )

 

 

(1,597,894 )

Oher additions

 

 

-

 

 

 

317,880

 

 

 

-

 

 

 

317,880

 

Debt forgiveness

 

 

(306,637 )

 

 

-

 

 

 

-

 

 

 

(306,637 )

Foreign currency translation

 

 

64,610

 

 

 

21,516

 

 

 

6,534

 

 

 

92,660

 

Ending balance, December 31, 2023

 

 

1,908,195

 

 

 

2,511,148

 

 

 

186,884

 

 

 

4,606,227

 

Notes payable – long-term

 

 

(1,327,440 )

 

 

(1,549,768 )

 

 

(158,133 )

 

 

(3,035,341 )

Notes payable - short-term

 

$580,755

 

 

$961,380

 

 

$28,751

 

 

$1,570,886

 

   

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

 

Prior year reclassification from Line of Credit

 

 

-

 

 

 

-

 

 

 

407,174

 

 

 

(407,174)

 

 

-

 

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

 

Summary of Outstanding Debt

 

 

December 31, 2023

 

2024

 

$1,570,886

 

2025

 

 

2,032,967

 

2026

 

 

457,784

 

2027

 

 

312,314

 

2028 and thereafter

 

 

232,276

 

Total debt

 

 

4,606,227

 

Less: notes payable - current portion

 

 

(1,570,886 )

Notes payable - long term portion

 

$3,035,341