XML 55 R46.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
LOANS PAYABLE (Details Narrative) - USD ($)
 1 Months Ended 3 Months Ended
Aug. 07, 2023
Aug. 16, 2023
Oct. 19, 2022
Apr. 30, 2022
Mar. 31, 2024
Mar. 31, 2023
Dec. 31, 2023
Description of anniversary fees         one-year anniversary of the issuance date of 1.25% of the outstanding advance balance depending on the stock price. The accrued anniversary fees are payable on the date the buyout fee becomes due and payable. The Company records an expense for the 1.25% cash fee ratably over the 12 months.    
Gain on extinguishment of debt         $ 579,977 $ 1,787  
Description of promissory notes The amendment extends each of the maturity dates of August 17, 2023, and August 30, 2023 respectively, by 180 days. In return, the company has agreed to give $50,000 in either stock or cash at its discretion within ninety days of signing the amendment            
Debt discount         177,072 $ 363,871  
Promissory note issued         1,111,111    
Original issue discount         1,305,556    
Unamortised debt issuance cost and debt discount         $ 0   $ (177,072)
Warrants One [Member]              
Warrant exercise price     $ 30        
August 17, 2022 [Member]              
Maturity date of debt         Aug. 17, 2022    
Interest rate         6.00%    
Unamortized debt issuance costs         $ 0   13,056
Debt issuance costs recorded within accrued expenses         50,000    
Unamortized debt discounts         296,082   1,421,864
Promissory note issued         1,111,111    
Proceeds from promissory note         960,000    
Issuance cost         40,000    
Original issue discount         111,111    
Warrants granted value         $ 463,737    
August 30, 2022 [Member]              
Maturity date of debt         Aug. 30, 2023    
Interest rate         6.00%    
Proceeds from promissory note         $ 1,175,000    
Promissory notes Issued         1,305,556    
Original issue discount         $ 130,556    
Warrants granted         54,398    
Warrants granted value         $ 569,106    
August 16 2023 [Member]              
Exercise price per shares   $ 0.01          
Cash payment   $ 600,000          
Loan And Security Agreement [Member]              
Outstanding balance of promissory note         1,613,000   1,577,984
Unamortised debt issuance cost and debt discount         0   164,016
Promissory notes payable         3,813,437   5,808,705
Interest rate     12.75%        
Forgiven principal amount     $ 2,250,000        
Forgiven amount first call     2,000,000        
Forgiven amount second call     250,000        
Lender fee     45,600        
Loan agreement amount due     $ 40,000        
Issue of warrants to purchase     47,103        
Warrant exercisable     5,580        
Warrant exercise price     $ 30        
Issue of warrants     41,520        
Warrant repurchase amount     $ 703,125        
July 7, 2021 [Member] | Parrut acquisition agreement dated [Member]              
Proceeds from an institutional investor         $ 1,750,000    
Maturity date of debt         Jul. 01, 2023    
Repayment of Montage note         $ 129,000    
Interest rate         6.00%    
Monthly payments         $ 77,561    
August 27, 2021 [Member] | Novo Group acquisition [Member]              
Proceeds from an institutional investor         $ 3,000,000    
Maturity date of debt       Nov. 01, 2023 Feb. 01, 2024    
Interest rate         6.00%    
Monthly payments first 12 months         $ 85,000    
Monthly payments for months 13 through 24         110,000    
Monthly payments for months 25 through 29         155,000    
Monthly payments for months 30         152,357    
Principal balance reduced, amount       $ 600,000      
February 2023 [Member]              
Outstanding balance of promissory note         1,198,617   1,198,617
February 9, 2024 One [Member] | Promissory Notes Payable [Member]              
Debt cancelled amount         $ 302,175    
Purchase number of warrants         108,912    
On February 12, 2024 [Member] | Promissory Notes Payable [Member]              
Debt discount         $ 224,332    
Aug 17, 2022 [Member] | Promissory Notes Payable [Member]              
Gain on extinguishment of debt         594,936    
Outstanding balance of promissory note         705,738   1,194,445
Unamortised debt issuance cost and debt discount         0   0
On March 27, 2024 [Member] | Promissory Notes Payable [Member]              
Gain on extinguishment of debt         14,959    
Outstanding balance of promissory note         0   $ 238,723
Accrued interest, and penalties         $ 258,714    
Accrued interest, and penalties amount conversion into common stock         168,414    
February 9, 2024 [Member] | Promissory Notes Payable [Member]              
Number of warrants from calvary         104,274    
Outstanding balance of promissory note         $ 523,380    
Debt cancelled amount         $ 289,882    
Exchange number of common stock         286,001