XML 149 R37.htm IDEA: XBRL DOCUMENT v3.24.4
NOTES PAYABLE (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
NOTES PAYABLE    
Summary of roll forward of the third party Debt September 30, 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  -   445,800   -   445,800 Payments  (334,350 )  (481,254 )  (19,073 )  (834,677 )Conversion of debt  -   -   -   - Recapitalized upon debt modification   -   -   -   - Accretion of debt and debt discount  -   -   -   - Foreign currency translation  14,318   32,613   3,691   50,622 Ending balance, September 30, 2024  1,588,163   2,508,307   171,502   4,267,972 Notes payable - long-term  (1,086,638 )  (1,416,802 )  142,183 )  (2,645,623 )Notes payable - short-term $501,525  $1,091,505  $29,319   1,622,349  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, 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 Our outstanding debt as of September 30, 2024 is repayable as follows:  September 30,2024 2025 $1,622,349 2026  1,717,738 2027  420,633 2028   353,961 2029 and thereafter  153,291 Total debt  4,267,972 Less: notes payable - current portion  (1,622,349 )Notes payable - long term portion $2,645,623     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