XML 41 R30.htm IDEA: XBRL DOCUMENT v3.24.2.u1
NOTES PAYABLE (Tables)
3 Months Ended
Mar. 31, 2024
NOTES PAYABLE  
Schedule of Third Party Debt

 March 31, 2024

 

Trade

Facility

 

 

Third

Party

 

 

COVID

Loans

 

 

Total

 

Beginning balance, December 31, 2023

 

$1,908,195

 

 

$2,511,148

 

 

$186,884

 

 

$4,606,227

 

Proceeds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payments

 

 

(242,798)

 

 

(112,369)

 

 

(6,629)

 

 

(361,795 )

Conversion of debt

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Recapitalized upon debt modification

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Accretion of debt and debt discount

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Foreign currency translation

 

 

(46,748)

 

 

(47,881)

 

 

(4,152)

 

 

(98,780)

Ending balance, March 31, 2024

 

 

1,618,650

 

 

 

2,350,899

 

 

 

176,104

 

 

 

4,145,652

 

Notes payable - long-term

 

 

(1,213,988 )

 

 

(1,338,445 )

 

 

(147,927 )

 

 

(2,700,349 )

Notes payable - short-term

 

$404,663

 

 

$1,012,464

 

 

$28,177

 

 

$1,445,303

 

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 )

 

 

(159,344 )

 

 

(3,036,552 )

Notes payable - short-term

 

$580,755

 

 

$961,380

 

 

$27,540

 

 

$1,569,675

 

Summary of Outstanding Debt

Our outstanding debt as of March 31, 2024 is repayable as follows:

 

 

March 31,

2024

 

2025

 

$1,445,303

 

2026

 

 

1,841,732

 

2027

 

 

415,491

 

2028

 

 

283,211

 

2029 and thereafter

 

 

159,915

 

Total debt

 

 

4,145,652

 

Less: notes payable - current portion

 

 

(1,445,303 )

Notes payable - long term portion

 

$2,700,349