XML 149 R37.htm IDEA: XBRL DOCUMENT v3.25.1
NOTES PAYABLE (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2025
Dec. 31, 2024
NOTES PAYABLE    
Summary of roll forward of the third party Debt

March 31, 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

 

 

-

 

 

 

755,720

 

 

 

-

 

 

 

755,720

 

Payments

 

 

-

 

 

 

(183,455 )

 

 

(5,060 )

 

 

(188,515 )

Foreign currency translation

 

 

60,075

 

 

 

110,051

 

 

 

6,019

 

 

 

176,145

 

Ending balance, March 31, 2025

 

 

1,457,460

 

 

 

3,239,339

 

 

 

155,464

 

 

 

4,852,263

 

Notes payable - long-term

 

 

-

 

 

 

(1,968,180 )

 

 

(120,360 )

 

 

(2,088,540 )

Notes payable - short-term

 

$1,457,460

 

 

 

1,271,159

 

 

 

35,104

 

 

 

2,763,723

 

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

 

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

Our outstanding debt as of March 31, 2025 is repayable as follows:

 

 

March 31,

2025

 

2026

 

$2,763,723

 

2027

 

 

819,335

 

2028

 

 

666,070

 

2029

 

 

378,706

 

2030 and thereafter

 

 

224,429

 

Total debt

 

 

4,852,263

 

Less: notes payable - current portion

 

 

(2,763,723 )

Notes payable - long term portion

 

$2,088,540

 

 

 

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