XML 137 R49.htm IDEA: XBRL DOCUMENT v3.25.1
LOANS PAYABLE AND FACTORING AGREEMENT (Details Narrative) - USD ($)
 1 Months Ended 12 Months Ended
Feb. 13, 2024
Aug. 07, 2023
Jul. 11, 2022
Sep. 19, 2024
Aug. 16, 2023
Oct. 19, 2022
Apr. 30, 2022
Apr. 27, 2022
Dec. 31, 2024
Dec. 31, 2023
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                
Loss on extinguishment of debt       $ 879,725         $ (8,521,149) $ 0
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 rateably over the 12 months  
Outstanding balance of promissory note $ 523,380                  
Exchange number of common stock 286,001                  
Cost of factoring included in interest expense                 $ 0 $ 21,441
Warrants One [Member]                    
Warrant exercise price           $ 30.00        
August 16 2023 [Member]                    
Exercise price per shares         $ 0.01          
Cash payment         $ 600,000          
August 17, 2022 [Member]                    
Maturity date of debt                 Aug. 17, 2023  
Loss on extinguishment of debt                 $ 8,224,042  
Interest rate                 6.00% 15.00%
Unamortized debt issuance costs                 $ 0 $ 13,056
Unamortized debt discounts                 0 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 to purchase                 46,296  
Warrants granted value                 $ 463,737  
August 30, 2022 [Member]                    
Maturity date of debt                 Aug. 30, 2023  
Interest rate                 6.00%  
Outstanding balance of promissory note                 $ 705,738  
Outstanding accrued interest                 164,616  
Unamortized debt issuance costs                 0 0
Unamortized debt discounts                 $ 0 1,194,445
Exchange number of common stock                 3,524,634  
Proceeds from promissory note                 $ 1,175,000  
Original issue discount                 $ 130,556  
Warrants to purchase                 54,398  
Warrants granted value                 $ 569,106  
Promissory note issued                 1,305,556  
Factoring Arrangement [Member]                    
Term Loan Outstanding Balance                   0
Loan payable                   0
Cost of factoring included in interest expense                   6,318
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    
Line of credit                 3,000,000  
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. The Facility Fee was accounted for as a factoring fee expense, which is included as part of the interest expense along with all other factor fees    
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]                    
Loss on extinguishment of debt                 879,725  
Outstanding balance of promissory note                 1,198,617 5,808,705
Unamortized debt issuance costs                 0 164,016
Unamortized debt discounts                 $ 0 1,577,984
Interest rate           1.25%        
Aggregate principal amount (Advance)           $ 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        
February 9, 2024 [Member] | Promissory Notes Payable                    
Number of warrants from calvary                 104,274  
Outstanding balance of promissory note                 $ 523,380  
Debt repaid                 289,882  
Debt extinguishment                 $ 370,604  
Exchange number of common stock     1,833,935           286,001  
On March 27, 2024 [Member] | Promissory Notes Payable                    
Loss 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 2023 [Member] | Novo Group acquisition [Member]                    
Outstanding balance of promissory note                 $ 1,198,617 $ 1,198,617
February 9, 2024 One [Member] | Promissory Notes Payable                    
Exercise price paid                 $ 302,175  
Warrants transferred                 108,912  
October 19, 2022 [Member] | Parrut acquisition agreement dated [Member]                    
Maturity date of debt                 Aug. 31, 2023  
Interest rate                 12.00%  
July 11, 2024 [Member] | Promissory Notes Payable                    
Outstanding balance of promissory note                 $ 296,082  
Exchange number of common stock                 1,833,935  
Outstanding accrued interest                 $ 19,169  
On February 12, 2024 [Member] | Promissory Notes Payable                    
Debt extinguishment                 224,332  
September 18, 2024 [Member] | Promissory Notes Payable                    
Purchase price                 720,000  
Debt repaid                 1,071,522  
September 19, 2024 [Member] | Promissory Notes Payable                    
Outstanding balance of promissory note                 $ 670,448  
Exchange number of common stock                 720,000  
Outstanding accrued interest                 $ 69,827  
July 7, 2021 [Member] | Parrut acquisition agreement dated [Member]                    
Proceeds from an institutional investor                 $ 1,750,000  
Maturity date of debt                 Jul. 01, 2023  
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