XML 197 R79.htm IDEA: XBRL DOCUMENT v3.24.3
NOTES PAYABLE (Details Narrative)
 1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Mar. 03, 2022
USD ($)
May 12, 2020
USD ($)
Dec. 21, 2022
USD ($)
Feb. 28, 2022
USD ($)
shares
Feb. 23, 2022
USD ($)
Jul. 30, 2021
USD ($)
Nov. 19, 2020
USD ($)
Jun. 23, 2020
USD ($)
Sep. 30, 2024
USD ($)
shares
Sep. 30, 2024
USD ($)
shares
Sep. 30, 2024
CAD ($)
shares
Sep. 30, 2023
USD ($)
Dec. 31, 2023
USD ($)
shares
Dec. 31, 2023
CAD ($)
shares
Dec. 31, 2022
USD ($)
shares
Aug. 29, 2022
Jun. 09, 2022
USD ($)
Dec. 31, 2021
USD ($)
Aug. 04, 2021
USD ($)
shares
Dec. 30, 2020
Oct. 17, 2018
USD ($)
Nov. 16, 2015
USD ($)
Gain on extinguishment of debt                         $ 306,637   $ 306,637              
Stock issued for debt obligation | shares                   420,471 420,471   420,471 420,471                
Gain on extinguishment of debt                   $ 0   $ 1,911,476 $ 1,910,967   876,894              
Repayment of loan                         0   1,065,000              
Outstanding principal loan balance $ 3,950,000         $ 578,850                                
Note payable long term                 $ 2,645,623 $ 2,645,623     $ 3,035,341   2,859,570              
Accrued interest expenses                             4,878              
Interest rate description                   one-month Euribor (3.90% as of December 31, 2023), and 6% plus one-month LIBOR (fully paid as of December 31, 2023), respectively one-month Euribor (3.90% as of December 31, 2023), and 6% plus one-month LIBOR (fully paid as of December 31, 2023), respectively   one-month Euribor (3.90% as of December 31, 2023), and 6% plus one-month LIBOR (fully paid as of December 31, 2023), respectively one-month Euribor (3.90% as of December 31, 2023), and 6% plus one-month LIBOR (fully paid as of December 31, 2023), respectively                
Non cash interest expenses                   $ 221,060     $ 200,000   200,000              
Repayment of installment                         $ 500,000                  
Repayments of debt                             191,100              
Capitalized fees $ 221,060                                          
Debt instruments final payament                             2,593,363              
Loan principal balance                             $ 1,898,895              
Common stock share issued | shares                 23,346,023 23,346,023     15,982,472   10,605,412              
Final repayment | shares                   1,965,600 1,965,600   1,965,600 1,965,600                
Five quarterly installments | shares                   54,600 54,600                      
Full and Final Settlement Agreement [Member]                                            
Payment of loan     $ 1,100,000                                      
Gain on extinguishment of debt     306,637                                      
Repayment of loan     $ 55,310             $ 334,350                        
Outstanding principal loan balance                 $ 1,588,163 1,588,163     $ 1,908,195                  
Note payable long term                 1,086,638 1,086,638     1,327,440                  
Accrued interest expenses                         161,274                  
Interest expenses                 29,365 110,170                        
Debt Exchange Agreement [Member]                                            
Outstanding principal loan balance             $ 611,500   154,792 154,792     0   $ 0              
Accrued interest expenses             $ 8,069   6,057 6,057     0   12,853              
Repayments of debt                   92,875     122,911   118,867              
Agreement description             bears an annual interest rate, based on a 360-day year, of 3% plus .6% plus 6-month Euribor when Euribor is positive (4% as of December 31, 2023). The principal is to be repaid in 18 quarterly installments of €27,778 ($30,333)                              
Accrued expenses                         0                  
Notes payable long term                 30,958 30,958     122,911   237,733              
Common stock share issued | shares                                     12,852      
Gain on settlement of debt upon shares issuance                                     $ 292,383      
Common stock shares issuable upon listing on nasdaq | shares                                     9,520      
Settlement of debt, shares issuable upon listing on nasdaq                                     $ 1,190,000      
Settlement of debt                                     $ 1,606,500      
Gain from extinguishment of debt       $ 216,580                                    
Principal amount of existing loan                         245,822   $ 356,600              
Upon issuance of common stock | shares       9,520                                    
Maturity of note             Nov. 18, 2025                              
Restricted shares | shares                             40,000              
July 30, 2021 Debt Agreement [Member]                                            
Outstanding principal loan balance                 281,338 281,338     350,555   $ 565,900              
Note payable long term                 134,929 134,929     227,065   477,637              
Accrued interest expenses                 17,083 17,083     12,063   3,100              
Repayments of debt                   91,267     87,396   83,428              
Agreement description           The note matures on August 5, 2026 and bears an annual interest rate that applies to 60% of the principal of the note that is based on a 365-day year, of 5.84% plus 3-month Euribor when Euribor is positive (3.96% as of December 31, 2023). Pursuant to the terms of the agreement, there is a nine-month grace period for principal repayment during which interest is accrued. The principal is to be repaid in 18 quarterly installments of €27,778 commencing three months from the end of the grace period                                
Notes payable long term                         247,186   336,788              
Covid Ninteen [Member]                                            
Outstanding principal loan balance                         134,818   150,441              
Loan received from related party   $ 366,900               1,123,700                        
Debt principal balance                 720,908 $ 720,908     20,741                  
Covid Ninteen [Member] | United Kingdom Government [Member]                                            
Interest rate description   The loan will be repaid in 40 equal monthly installments beginning on July 29, 2022. As a condition to the loan, the Company was required to retain the same number of employees until October 31, 2020. As of December 31, 2023, the principal balance was $134,818. During the nine months ended September 30, 2024, the Company repaid €14,063 ($15,673) of the principal balance. The outstanding balance as of September 30, 2024 is €107,813 ($120,157) of which $99,260, is classified as “Notes payable - long term portion” on the accompanying condensed consolidated balance sheet               The loan has a ten-year maturity and bears interest at a rate of 2.5% per annum beginning 12-months after the initial disbursement, which was on July 10, 2020 The loan has a ten-year maturity and bears interest at a rate of 2.5% per annum beginning 12-months after the initial disbursement, which was on July 10, 2020                      
Loan received from related party   $ 366,900               $ 68,310                        
Loan prinipal amount                 51,345 $ 51,345     52,066   56,936              
June 9, 2022 Debt Agreement One [Member]                                            
Outstanding principal loan balance                         287,612   342,336   $ 335,008 $ 4,000,000        
Repayments of debt                         $ 66,372                  
Agreement description                   the Company entered into an agreement with a third-party lender in the principal amount of €320,000 ($335,008), the “Note”. The Note matures on June 16, 2027 and bears an annual interest rate of 3.89% plus an additional rate of 0.60%, plus the 3-month Euribor (3.47% as of September 30, 2024). Pursuant to the agreement, there is a twelve-month grace period for principal repayment during which interest is accrued. The principal is to be repaid in 16 equal quarterly installments of €20,000 commencing on June 30, 2023. During the nine months ended September 30, 2024, the Company repaid €60,000 ($66,870) of the principal. As of September 30, 2024 and December 31, 2023, the Company has accrued interest of €4,673 ($5,208) and €11,043 ($12,215), respectively, and an outstanding balance of €200,000 ($222,900) and €260,000 ($287,612) of which $133,740 and $204,322, respectively, is classified as “Notes payable - long term portion” on the accompanying condensed consolidated balance sheets the Company entered into an agreement with a third-party lender in the principal amount of €320,000 ($335,008), the “Note”. The Note matures on June 16, 2027 and bears an annual interest rate of 3.89% plus an additional rate of 0.60%, plus the 3-month Euribor (3.47% as of September 30, 2024). Pursuant to the agreement, there is a twelve-month grace period for principal repayment during which interest is accrued. The principal is to be repaid in 16 equal quarterly installments of €20,000 commencing on June 30, 2023. During the nine months ended September 30, 2024, the Company repaid €60,000 ($66,870) of the principal. As of September 30, 2024 and December 31, 2023, the Company has accrued interest of €4,673 ($5,208) and €11,043 ($12,215), respectively, and an outstanding balance of €200,000 ($222,900) and €260,000 ($287,612) of which $133,740 and $204,322, respectively, is classified as “Notes payable - long term portion” on the accompanying condensed consolidated balance sheets   the Company entered into an agreement with a third-party lender in the principal amount of €320,000 ($335,008), the “Note”. The Note matures on June 16, 2027 and bears an annual interest rate of 3.89% plus an additional rate of 0.60%, plus the 3-month Euribor (3.96% as of December 31, 2023). Pursuant to the agreement, there is a 12-month grace period for principal repayment during which interest is accrued. The principal is to be repaid in 17 equal quarterly installments of €18,824 commencing on June 30, 2023 the Company entered into an agreement with a third-party lender in the principal amount of €320,000 ($335,008), the “Note”. The Note matures on June 16, 2027 and bears an annual interest rate of 3.89% plus an additional rate of 0.60%, plus the 3-month Euribor (3.96% as of December 31, 2023). Pursuant to the agreement, there is a 12-month grace period for principal repayment during which interest is accrued. The principal is to be repaid in 17 equal quarterly installments of €18,824 commencing on June 30, 2023                
Accured interest expense                         $ 12,215   8,379              
Notes payable long term                         204,322   281,924              
Synthesis Facility Agreement [Member] | TFF [Member]                                            
Outstanding principal loan balance                                         $ 5,629,555  
Accrued expenses                                         524,094  
Synthesis Facility Agreement [Member] | TFF [Member] | Principal Balance One [Member]                                            
Debt instrument, accrue interest rate                                       5.50%    
Debt intrument split, principal balance                                         $ 2,316,000  
Synthesis Facility Agreement [Member] | TFF [Member] | Principal balance 2 [Member]                                            
Stated interest rate                                         6.00%  
Debt split, balance                                         $ 4,000,000  
July 29, 2024 [Member]                                            
Interest rate description                   The Note matures on July 31, 2029 and bears an annual interest rate of 2.58% plus the 3-month Euribor (3.47% as of September 30, 2024). Pursuant to the agreement, there is a six-month grace period for principal and interest repayment The Note matures on July 31, 2029 and bears an annual interest rate of 2.58% plus the 3-month Euribor (3.47% as of September 30, 2024). Pursuant to the agreement, there is a six-month grace period for principal and interest repayment                      
Repayments of debt                   $ 445,800                        
Debt amount received from related party               $ 611,500                            
Notes payable long term                 396,367 396,367     0                  
National Bank of Greece SA [Member] | June 23, 2020 [Member]                                            
Outstanding principal loan balance                 131,118 131,118     227,747   346,111              
Interest rate description               The note is interest bearing from the date of receipt and is payable every three months at an interest rate of 3.06% plus 3-month Euribor (3.96% as of December 31, 2023)                            
Repayments of debt                   98,338     130,141                  
Debt amount received from related party               $ 611,500                            
Notes payable long term                 0 $ 0     97,606   220,253              
Maturity date               60 months                            
Panagiotis Drakopoulos [Member] | Loan Agreement [Member]                                            
Outstanding principal loan balance                         $ 0   8,558              
Accrued expenses                             7,271              
Short term debt borrowing capacity                                           $ 42,832
Senior Promissory Notes [Member]                                            
Gain on extinguishment of debt         $ 787,544                                  
Aggregate amount of senior promissory notes         9,000,000                   7,000,000              
Fee payment         506,087                                  
New debt amount fair value         $ 7,706,369                                  
Senior Promissory Notes [Member] | Unaffiliated Third Party [Member]                                            
Description of loan repayment                   CAD $2 million cash received noted in (b) above, the Company accounted for its obligation to issue a variable number of the Company’s Common Shares as Share-settled debt obligation in accordance with ASC 480 measured at fair value or the settlement amount of $1,554,590 (CAD $2 million CAD $2 million cash received noted in (b) above, the Company accounted for its obligation to issue a variable number of the Company’s Common Shares as Share-settled debt obligation in accordance with ASC 480 measured at fair value or the settlement amount of $1,554,590 (CAD $2 million   CAD $2 million cash received noted in (b) above, the Company accounted for its obligation to issue a variable number of the Company’s Common Shares as Share-settled debt obligation in accordance with ASC 480 measured at fair value or the settlement amount of $1,554,590 (CAD $2 million) CAD $2 million cash received noted in (b) above, the Company accounted for its obligation to issue a variable number of the Company’s Common Shares as Share-settled debt obligation in accordance with ASC 480 measured at fair value or the settlement amount of $1,554,590 (CAD $2 million)                
Promissory Notes [Member] | August 29, 2022 [Member]                                            
Outstanding principal loan balance                         $ 0   0              
Accrued interest expenses                             5,041              
Agreement description                         the Company entered into a promissory note for the principal amount of $166,667. The Company received $150,000 in cash and recorded $16,667 as an original issue discount upon issuance. The promissory note matured on the earlier of (a) December 27, 2022, or (b) the date the Company completes a debt or equity financing of at least $1,000,000 the Company entered into a promissory note for the principal amount of $166,667. The Company received $150,000 in cash and recorded $16,667 as an original issue discount upon issuance. The promissory note matured on the earlier of (a) December 27, 2022, or (b) the date the Company completes a debt or equity financing of at least $1,000,000                
Interest rate                               12.00%            
Promissory Notes [Member] | July 14, 2023 [Member]                                            
Outstanding principal loan balance                         $ 1,081,532   0              
Agreement description                   the Company entered into an agreement with a third-party lender in the principal amount of €1,000,000 ($1,123,700), the “Note”. The Note matures on July 31, 2028 and bears an annual interest rate of 2.46% plus the 3-month Euribor (3.47% as of September 30, 2024). Pursuant to the agreement, there is a nine-month grace period for interest and principal repayment. The principal is to be repaid in 18 equal quarterly installments of €55,556 commencing on May 2, 2024. During the nine months ended September 30, 2024, the Company repaid €108,633 ($58,179) of the principal. As of September 30, 2024, and December 31, 2023, the Company has accrued interest of €7,845 ($8,743) and €19,820 ($21,925), respectively. As of September 30, 2024, and December 31, 2023 the Company an outstanding balance of €869,067 ($968,575) and €977,700 ($1,081,532), of which $720,908 and $897,165, respectively, is classified as “Notes payable - long term portion” on the accompanying condensed consolidated balance sheets the Company entered into an agreement with a third-party lender in the principal amount of €1,000,000 ($1,123,700), the “Note”. The Note matures on July 31, 2028 and bears an annual interest rate of 2.46% plus the 3-month Euribor (3.47% as of September 30, 2024). Pursuant to the agreement, there is a nine-month grace period for interest and principal repayment. The principal is to be repaid in 18 equal quarterly installments of €55,556 commencing on May 2, 2024. During the nine months ended September 30, 2024, the Company repaid €108,633 ($58,179) of the principal. As of September 30, 2024, and December 31, 2023, the Company has accrued interest of €7,845 ($8,743) and €19,820 ($21,925), respectively. As of September 30, 2024, and December 31, 2023 the Company an outstanding balance of €869,067 ($968,575) and €977,700 ($1,081,532), of which $720,908 and $897,165, respectively, is classified as “Notes payable - long term portion” on the accompanying condensed consolidated balance sheets   the Company entered into an agreement with a third-party lender in the principal amount of €1,000,000 ($1,123,700), the “Note”. The Note matures on July 31, 2028 and bears an annual interest rate of 2.46% plus the 3-month Euribor (3.96% as of December 31, 2023). Pursuant to the agreement, there is a nine-month grace period for interest and principal repayment. The principal is to be repaid in 18 equal quarterly installments of €55,556 commencing on May 2, 2024 the Company entered into an agreement with a third-party lender in the principal amount of €1,000,000 ($1,123,700), the “Note”. The Note matures on July 31, 2028 and bears an annual interest rate of 2.46% plus the 3-month Euribor (3.96% as of December 31, 2023). Pursuant to the agreement, there is a nine-month grace period for interest and principal repayment. The principal is to be repaid in 18 equal quarterly installments of €55,556 commencing on May 2, 2024                
Notes payable long term                         $ 897,165   $ 0              
Promissory Notes [Member] | January 23, 2024 [Member]                                            
Outstanding principal loan balance                 $ 324,870 $ 324,870                        
Repayments of debt                   $ 10,830                        
Agreement description                   Note matures on March 25, 2025 and is interest free. This Note is being given in connection with the Closing of the Asset Purchase, Sale and Transfer Agreement dated as of October 9, 2023 and as amended from time to time pursuant to which the Company agreed to purchase from the third-party a drug repurposing Artificial Intelligence “AI” powered platform known as “Cloudscreen®” (refer to Note 2, section “Acquisition accounting”). The principal is to be repaid in 15 equal monthly installments of €20,000 commencing on January 25, 2024. During the 9 months ended September 30, 2024, the Company repaid €10,000 ($10,830) of the principal and recorded a foreign currency loss of $16,155. As of September 30, 2024, and December 31, 2023 the Company had an outstanding balance of $323,205 and $317,880 of which $0 and $0, respectively, is classified as “Notes payable - long term portion” on the accompanying condensed consolidated balance sheets Note matures on March 25, 2025 and is interest free. This Note is being given in connection with the Closing of the Asset Purchase, Sale and Transfer Agreement dated as of October 9, 2023 and as amended from time to time pursuant to which the Company agreed to purchase from the third-party a drug repurposing Artificial Intelligence “AI” powered platform known as “Cloudscreen®” (refer to Note 2, section “Acquisition accounting”). The principal is to be repaid in 15 equal monthly installments of €20,000 commencing on January 25, 2024. During the 9 months ended September 30, 2024, the Company repaid €10,000 ($10,830) of the principal and recorded a foreign currency loss of $16,155. As of September 30, 2024, and December 31, 2023 the Company had an outstanding balance of $323,205 and $317,880 of which $0 and $0, respectively, is classified as “Notes payable - long term portion” on the accompanying condensed consolidated balance sheets                      
Notes payable long term                         $ 317,880                  
Distribution and Equity Acquisition Agreement [Member] | Marathon Global Inc [Member]                                            
Cash received upon gross sales                     $ 2,750,000     $ 2,750,000                
Upfront cash received                     $ 2,000,000     $ 2,000,000                
Equity interest acquired description                   as partial consideration for the Company’s distribution services as partial consideration for the Company’s distribution services   a 33 1/3% equity interest or 5 million shares in Marathon as partial consideration for the Company’s distribution services a 33 1/3% equity interest or 5 million shares in Marathon as partial consideration for the Company’s distribution services                
Distribution and Equity Acquisition Agreement [Member] | Marathon Global Inc [Member] | Gross Sales One [Member]                                            
Cash received upon gross sales                     $ 2,750,000     $ 2,750,000                
Distribution and Equity Acquisition Agreement [Member] | Marathon Global Inc [Member] | Gross Sales [Member]                                            
Cash received upon gross sales                     2,750,000     2,750,000                
Gross sales                     $ 13,000,000     $ 13,000,000