XML 65 R49.htm IDEA: XBRL DOCUMENT v3.25.4
LINES OF CREDIT AND LONG-TERM LIABILITIES (Tables)
12 Months Ended
Sep. 30, 2025
Debt Disclosure [Abstract]  
SCHEDULE OF LINES OF CREDIT AND AND LONG TERM LIABILITIES

 

   Interest Rate  Maturity   September 30,2025   September 30, 2024 
Fulton Bank - $360,000 fund equipment for AIS. The Company was in compliance with loan covenants as of September 30, 2024. This loan is secured by certain assets of the Company.  SOFR plus 2.37% (6.61% as of September 30, 2025, and 7.33% as of September 30, 2024).   1/31/2025    -    28,302 
                   
Fulton Bank - $312,000 fund equipment for AIS. The Company was in compliance with loan covenants as of September 30, 2025. This loan is secured by certain assets of the Company.  SOFR plus 2.37% (6.61% as of September 30, 2025, and 7.33% as of September 30, 2024).   9/30/2029    257,704    312,000 
                   
Fulton Bank mortgage $2,476,000. The Company was in compliance with loan covenants as of September 30, 2025. This loan is secured by the underlying asset.  SOFR plus 2.62% (6.86% on September 30, 2025, and 7.58% on September 30, 2024).   1/28/2040    2,034,048    2,113,337 
                   
Fulton Bank (HEISEY) - $1,200,000 mortgage loan; requires monthly principal and interest payments through August 1, 2043, with a final payment of remaining principal on September 1, 2043; The loan is collateralized by 615 Florence Street and 740 Barber Street and guaranteed by AIS and Cemtrex.  SOFR plus 2.80% per annum (7.04% as of September 30, 2025, and 7.76% as of September 30, 2024).   9/30/2043    1,146,630    1,176,112 
                   
Fulton Bank (HEISEY) - $2,160,000. promissory note related to purchase of Heisey; requires 84 monthly principal and interest payments; The note is collateralized by the Heisey assets and guaranteed by the Parent; matures in 2030.  SOFR plus 2.80% per annum (7.04% as of September 30, 2025, and 7.76% as of September 30, 2024).   7/1/2030    1,613,677    1,881,621 
                   
Note payable - $5,755,000 - Less original issue discount $750,000 and legal fees $5,000, net cash received $5,000,000 Unamortized original issue discount balance of $0, as of September 30, 2025, and September 30, 2024.  8%  6/30/2025    -    244,766 
                   
Note payable - $9,205,000. Less original issue discount $1,200,000 and legal fees $5,000, net cash received $8,000,000. 28,572 shares of common stock valued at $700,400 recognized as additional original issue discount. Unamortized original issue discount balance of $0 as of September 30, 2025, and September 30, 2024.  8%  2/22/2027    7,871,777    12,195,789 
                   
Note payable - $580,000. Less original issue discount $75,000 and legal fees $5,000, net cash received $500,000. Unamortized original issue discount balance of $33,333 as of September 30, 2025.  8%  5/21/2026    621,773    - 
                   
Paycheck Protection Program loan - $121,400 - The issuing bank determined that this loan qualifies for loan forgiveness; however, the Company is awaiting final approval from the Small Business Administration.  1%  5/5/2025    -    50,628 
Less: Unamortized original issue discount           (33,333)    
Total debt          $13,512,276   $18,002,555 
Less: Current maturities           (8,925,497)   (4,732,377)
Long-term debt          $4,586,779   $13,270,178 
SCHEDULE OF ESTIMATED MATURITIES OF LONG TERM DEBT

Estimated maturities for the Company’s long-term debt over the next 5 years are as follows.

 

   2026   2027   2028   2029   2030   Thereafter   Total 
Fulton Bank - $312,000   58,086    62,126    66,426    71,066    -    -   $257,704 
Fulton Bank - $2.16 Mil   289,719    311,215    334,127    359,096    319,520    -   $1,613,677 
Fulton Bank - Mortgage #1   85,046    91,267    97,577    105,079    113,548    1,541,531   $2,034,048 
Fulton Bank - Mortgage #2   32,429    34,833    37,202    40,179    43,160    958,827   $1,146,630 
Notes Payable   8,460,217    -    -    -    -    -   $8,460,217 
TOTAL  $8,925,497   $499,441   $535,332   $575,420   $476,228   $2,500,358   $13,512,276