XML 61 R51.htm IDEA: XBRL DOCUMENT v3.24.3
LOANS PAYABLE (Details Narrative) - USD ($)
 1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Jul. 12, 2024
Jul. 11, 2024
Feb. 13, 2024
Aug. 07, 2023
Sep. 19, 2024
Aug. 16, 2023
Oct. 19, 2022
Apr. 30, 2022
Apr. 27, 2022
Sep. 30, 2024
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
Jun. 06, 2023
Dec. 08, 2022
Aug. 31, 2022
Exercise price per shares                               $ 1.00    
Value of warrants                           $ 96,000 $ 0      
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                            
Promissory note issued     $ 1,111,111                 $ 1,111,111   1,111,111        
Issuance cost                         $ 50,000 50,000 0      
Original issue discount     $ 1,305,556                 1,305,556   1,305,556        
Unamortised debt issuance cost and debt discount                   $ 0   0   (177,072) (1,473,351)      
Unamortised debt issuance cost and debt discount                           600,000        
Gain on extinguishment of debt                   (9,101,126) $ 0 $ (8,521,149) 0 0 1,205,195      
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            
Cost of factoring included in interest expense                   104,933 $ 622,883 $ 623,254 1,784,252 2,150,541 965,323      
Cost of factoring included in interest expense                           21,441 179,303      
Warrant exercise price                                 $ 15.00  
Debt discount                       177,072 $ 1,212,006 1,346,280 499,031      
Warrants One [Member]                                    
Warrant exercise price             $ 30.00                     $ 30.00
Warrant repurchase amount             $ 703,125                      
Debt discount             $ 103,125                      
Factoring Arrangement [Member]                                    
Term Loan Outstanding Balance                           0 545,216      
Loan payable                           0 281,277      
Cost of factoring included in interest expense                           6,318 263,939      
CSNK Working Capital Finance Corp [Member]                                    
Description of prime rates                 prime rate plus 3.25% due on the first day of each month. We are also charged a factoring fee of 0.575% of the gross face value of any trade accounts receivables for the first 30 days from when the trade accounts receivable is purchased and 0.30% for each fifteen days afterward until the purchased receivable is paid in full or repurchased                  
Description of factoring arrangement                 the Company paid the Buyer a facility fee upon entering into the Factoring Agreement (the “Facility Fee”) in the amount of one half of one percent (0.50%) of the maximum credit, $15,000. An additional Facility Fee is charged for increases to the maximum credit, but only for the incremental increase                  
Description of reserve funds                 advances of up to 85% of the amount of eligible trade accounts receivable. Advances outstanding shall not exceed the lesser of $3,000,000 or an amount equal to the sum of all undisputed purchased trade accounts receivable multiplied by 85%, less any reserved funds                  
Loan And Security Agreement [Member]                                    
Outstanding balance of promissory note                   0   0   1,577,984 1,377,370      
Unamortised debt issuance cost and debt discount                   0   0   164,016 622,630      
Promissory notes payable                   1,198,617   $ 1,198,617   $ 5,808,705 6,153,272      
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             $ 30.00                      
Issue of warrants             41,520                      
Warrant repurchase amount             $ 703,125                      
August 16 2023 [Member]                                    
Exercise price per shares           $ 0.01                        
Value of warrants           $ 600,000                        
Cash payment           $ 600,000                        
August 17, 2022 [Member]                                    
Maturity Date Of Debt                       Aug. 17, 2023   Aug. 17, 2023        
Interest Rate                       6.00%   6.00%        
Unamortized debt issuance costs                   0   $ 0   $ 13,056 384,280      
Debt issuance costs recorded within accrued expenses                       50,000   50,000        
Unamortized debt discounts                   296,082   296,082   1,421,864 726,831      
Promissory note issued                           1,111,111        
Proceeds from promissory note                       960,000   960,000        
Issuance cost                       40,000   40,000        
Original issue discount                       111,111   111,111        
Warrants granted value                       $ 463,737   $ 463,737        
Warrants to purchase                       46,296            
August 30, 2022 [Member]                                    
Maturity Date Of Debt                       Aug. 30, 2023   Aug. 30, 2023        
Interest Rate                       6.00%   6.00%        
Outstanding balance of promissory note                           $ 1,194,445 839,115      
Promissory note issued                           1,305,556        
Proceeds from promissory note                       $ 1,175,000   1,175,000        
Original issue discount                       $ 130,556   $ 130,556        
Warrants granted                       54,398   54,398        
Warrants granted value                       $ 569,106   $ 569,106        
Unamortised debt issuance cost and debt discount                           0 466,441      
February 2023 [Member]                                    
Outstanding balance of promissory note                   1,198,617   1,198,617   1,198,617 1,292,360      
Gain on extinguishment of debt                   879,725                
May 6, 2021 [Member] | Paycheck Protection Program [Member]                                    
Proceeds From An Institutional Investor                           $ 250,000        
Maturity Date Of Debt                           May 06, 2023        
Interest Rate                           12.00%        
July 7, 2021 [Member] | Parrut acquisition agreement dated [Member]                                    
Proceeds From An Institutional Investor                       $ 1,750,000   $ 1,750,000        
Maturity Date Of Debt                       Jul. 01, 2023   Jul. 01, 2023        
Interest Rate                       6.00%   6.00%        
Monthly Payments                   77,561   $ 77,561     77,561      
Outstanding balance of promissory note                           $ 238,723 444,245      
Repayment of Montage note                       1,071,522            
August 27, 2021 [Member] | Novo Group acquisition [Member]                                    
Proceeds From An Institutional Investor                       $ 3,000,000   $ 3,000,000        
Maturity Date Of Debt               Nov. 01, 2023       Feb. 01, 2024   Feb. 01, 2024        
Interest Rate                       6.00%   6.00%        
Monthly Payments First 12 Months                   85,000   $ 85,000     85,000      
Monthly Payments For Months 13 Through 24                   110,000   110,000     110,000      
Monthly Payments For Months 25 Through 29                   155,000   155,000     155,000      
Monthly Payments For Months 30                   152,357   152,357     $ 152,357      
Principal Balance Reduced, Amount               $ 600,000                    
Promissory Notes Payable | On March 27, 2024 [Member]                                    
Outstanding balance of promissory note                   0   0   $ 238,723        
Accrued interest, and penalties                       $ 258,714            
Accrued interest, and penalties amount conversion into common stock                       168,414            
Loss on extinguishment of debt                   8,224,042   $ 14,959            
Promissory Notes Payable | February 9, 2024 [Member]                                    
Outstanding balance of promissory note $ 705,738 $ 296,082     $ 670,448         523,380   $ 523,380            
Number of warrants from calvary                       104,274            
Gain on extinguishment of debt                   $ 8,224,042   $ 14,959            
Purchase price         $ 720,000                          
Debt cancelled amount                       $ 289,882            
Exchange number of common stock 3,524,634 1,833,935     720,000         286,001   286,001            
Accrued interest, and penalties $ 164,616 $ 19,169     $ 69,827                          
Promissory Notes Payable | February 9, 2024 One [Member]                                    
Debt cancelled amount                       $ 302,175            
Purchase number of warrants                       108,912            
Promissory Notes Payable | On February 12, 2024 [Member]                                    
Debt discount                       $ 224,332            
Promissory Notes Payable | Aug 17, 2022 [Member]                                    
Outstanding balance of promissory note                   $ 705,738   705,738   1,194,445        
Unamortised debt issuance cost and debt discount                   $ 0   0   $ 0        
Gain on extinguishment of debt                       $ 594,936