XML 45 R34.htm IDEA: XBRL DOCUMENT v3.25.3
NOTES PAYABLE (Tables)
9 Months Ended
Sep. 30, 2025
NOTES PAYABLE  
Summary of roll forward of the third party debt

September 30, 2025

 

Trade

Facility

 

 

Third

Party

 

 

COVID

Loans

 

 

Total

 

Beginning balance, December 31, 2024

 

$1,397,385

 

 

$2,557,023

 

 

$154,505

 

 

$4,108,913

 

Proceeds

 

 

-

 

 

 

2,530,560

 

 

 

-

 

 

 

2,530,560

 

Payments

 

 

(352,050 )

 

 

(1,447,699 )

 

 

(8,145 )

 

 

(1,807,894 )

Recapitalization of debt

 

 

-

 

 

 

(4,490 )

 

 

-

 

 

 

(4,490 )

Foreign currency translation

 

 

186,840

 

 

 

338,651

 

 

 

17,789

 

 

 

543,280

 

Ending balance, September 30, 2025

 

 

1,232,175

 

 

 

3,974,045

 

 

 

164,149

 

 

 

5,370,369

 

Notes payable - long-term

 

 

-

 

 

 

(1,683,167 )

 

 

(114,244 )

 

 

(1,797,411 )

Notes payable - short-term

 

$1,232,175

 

 

$2,290,878

 

 

$49,905

 

 

$3,572,958

 

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 )

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

 

Summary of outstanding debt

 

 

September 30,

2025

 

2026

 

$3,568,467

 

2027

 

 

773,167

 

2028

 

 

636,545

 

2029

 

 

292,480

 

2030 and thereafter

 

 

95,219

 

Total debt

 

 

5,365,878

 

Less: notes payable - current portion

 

 

(3,572,958 )

Recapitalization of debt

 

 

4,491

 

Notes payable - long term portion

 

$1,797,411