XML 54 R38.htm IDEA: XBRL DOCUMENT v3.25.1
NOTES PAYABLE (Tables)
12 Months Ended
Dec. 31, 2024
NOTES PAYABLE  
Summary of roll forward of the third party Debt

December 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

 

 

-

 

 

 

828,080

 

 

 

-

 

 

 

828,080

 

Payments

 

 

(388,163 )

 

 

(634,653 )

 

 

(22,806 )

 

 

(1,045,622 )

Oher additions

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Debt forgiveness

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Foreign currency translation

 

 

(122,647)

 

 

(147,552 )

 

 

(9,573 )

 

 

(279,772 )

Ending balance, December 31, 2024

 

 

1,397,385

 

 

 

2,557,023

 

 

 

154,505

 

 

 

4,108,913

 

Notes payable – long-term

 

 

-

 

 

 

(1,437,798 )

 

 

(122,635 )

 

 

(1,560,433 )

Notes payable - short-term

 

$1,397,385

 

 

 

1,119,225

 

 

 

31,870

 

 

 

2,548,480

 

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

 

Summary of Outstanding Debt

 

 

December 31,

2024

 

2024

 

$2,548,480

 

2025

 

 

669,334

 

2026

 

 

512,616

 

2027

 

 

280,364

 

2028 and thereafter

 

 

98,119

 

Total debt

 

 

4,108,913

 

Less: notes payable - current portion

 

 

(2,548,480 )

Notes payable - long term portion

 

$1,560,433