XML 26 R15.htm IDEA: XBRL DOCUMENT
v3.25.1

NOTE 9 - CONVERTIBLE LOANS | 3 Months Ended
--- | ---
Mar. 31, 2025
Debt Disclosure [Abstract] |
NOTE 9 - CONVERTIBLE LOANS | NOTE 9 - CONVERTIBLE LOANS Convertible loans at March 31, 2025 and December 31, 2024 consisted of the following:
|  | March 31, |  | December 31,
|  | 2025 |  | 2024
Issued in fiscal year 2024 |  | $ | 4,158,726 |  |  | $ | 5,225,308 |
Issued in fiscal year 2025 |  |  | 1,113,316 |  |  |  | — |
Total convertible notes payable |  |  | 5,272,042 |  |  |  | 5,225,308 |
Less: Unamortized debt discount |  |  | (324,641 | ) |  |  | (348,950 | )
Total convertible notes |  |  | 4,947,401 |  |  |  | 4,876,358 |
Less: current portion of convertible notes |  |  | 4,947,401 |  |  |  | 1,864,432 |
Long-term convertible notes |  | $ | — |  |  | $ | 3,011,926 |
During the three months ended March 31, 2025 and 2024, the Company recorded interest expense of $245,821 and $139,979 and recognized amortization of discount, included in interest expense, of $150,125 and $203,992, respectively. Conversion During the three months ended March 31, 2025, one note holder converted notes with principal amounts of $833,334 and conversion fee of $2,500 into 94,981 shares of common stock. Issued in fiscal year 2025 During the three months ended March 31, 2025, the Company borrowed amounts from third parties totaling $1,113,316, which includes original issue discount and financing costs of $125,816.
Principal |  | Issuance |  | Maturity |  | Interest |  | Payment
amount |  | date |  | date |  | rate |  | schedule
$ | 471,000 |  |  |  | February 26, 2025 |  |  |  | December 30, 2025 |  |  |  | 14% |  |  | 5 payments, one payment of $268,470 and four payments of $67,118, beginning in August 2025
$ | 116,000 |  |  |  | February 26, 2025 |  |  |  | December 30, 2025 |  |  |  | 14% |  |  | 5 payments, one payment of $66,120 and four payments of $16,530, beginning in August 2025
$ | 526,316 |  |  |  | March 4, 2025 |  |  |  | December 5, 2025 |  |  |  | 24% |  |  | The outstanding balance shall be paid on December 5, 2025
The notes are convertible at the option of the holders at any time following an event of default, and the conversion price is 75% multiplied by the lowest trading price of Company’s common stock during the 10 trading days prior to the conversion date. Certain notes allow for the conversion price to be a fixed price of $8.80 per share. Issued in fiscal year 2024 In January 24, 2024, we entered into a securities purchase agreement (the “SPA”) with M2B Funding Corp., a Florida corporation, for it to purchase up to the principal amount of $3,888,889 in secured convertible promissory notes (the “Notes”) for an aggregate purchase price of $3,500,000 (the “Purchase Price”), which Notes are convertible into shares (“Conversion Shares”) of our common stock with an initial conversion price of $8.80 per share. Each noteholder received shares of common stock (“Kicker Shares”) in an amount equal to ten percent of the principal amount of any Note issued divided by $8.80. The Notes are secured by all of our assets under a Security Agreement signed with the SPA. The initial tranche was executed in January 2024 for $2,222,222 in face value of Notes and 25,253 Kicker Shares, with an original issue discount of $222,222; second and third tranches were executed in March 2024 for $1,111,111 and $555,556, respectively, in face value of Notes and 12,627 and 6,314 Kicker Shares, with an original issue discount of $111,111 and $55,556, respectively. Each one year note bears interest at 18% per annum. In October 2024, we entered into a Memorandum of Understanding (the “Agreement”) with M2B Funding Corp. to extend the maturity date on three promissory notes in exchange for stock consideration. Pursuant to the Agreement, the following promissory notes were extended by 12 months from their original date of maturity:
| • | First Note: Originally due January 1, 2025, with an outstanding amount of $1,888,889, extended to January 1, 2026.
| • | Second Note: Originally due March 12, 2025, with an outstanding amount of $1,111,111, extended to March 12, 2026.
| • | Third Note: Originally due March 25, 2025, with an outstanding amount of $555,556, extended to March 25, 2026.
In consideration for this extension, the Company issued 8,081 restricted common shares. As a result of the extension, the Company recognized the loss on debt extinguishment of $297,878 as debt extinguishment and debt discount of $61,818 as debt modification during the year ended December 31, 2024. Additionally, during the year ended December 31, 2024, the Company borrowed amounts from a third party totaling $2,413,707, which includes original issue discount and financing costs of $248,707.
Principal |  | Issuance |  | Maturity |  | Interest |  | Payment
amount |  | date |  | date |  | rate |  | schedule
$ | 146,900 |  |  |  | March 7, 2024 |  |  |  | January 15, 2025 |  |  |  | 12% |  |  | 10 payments each in the amount of $16,453 beginning on April 15, 2024
$ | 177,100 |  |  |  | March 7, 2024 |  |  |  | January 15, 2025 |  |  |  | 14% |  |  | 5 payments, one payment of $100,947 and four payments of $25,237, beginning in September 2024
$ | 179,400 |  |  |  | July 10, 2024 |  |  |  | April 30, 2025 |  |  |  | 14% |  |  | 9 payments each in the amount of $22,724 beginning on August 30, 2024
$ | 151,960 |  |  |  | September 16, 2024 |  |  |  | July 15, 2025 |  |  |  | 14% |  |  | 5 payments, one payment of $86,617 and four payments of $21,654, beginning in March 2025
$ | 179,400 |  |  |  | October 15, 2024 |  |  |  | July 15, 2025 |  |  |  | 14% |  |  | 9 payments each in the amount of $22,724 beginning on November 30, 2024
$ | 1,578,947 |  |  |  | December 6, 2024 |  |  |  | June 4, 2025 |  |  |  | 24% |  |  | Outstanding balance shall be paid on June 4, 2025
The notes are convertible at the option of the holders at any time following an event of default, and the conversion price is 75% multiplied by the lowest trading price of Company’s common stock during the 10 trading days prior to the conversion date. Certain notes allow for the conversion price to be a fixed price of $12.0 per share.

X
- Definition Tabular disclosure of convertible debt instrument. Includes, but is not limited to, principal amount and amortized premium or discount. + References No definition available. + Details
Name: | us-gaap_ConvertibleDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_DebtDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration