XML 94 R36.htm IDEA: XBRL DOCUMENT v3.25.1
Debt and Warrant Liabilities (Tables)
12 Months Ended
Dec. 31, 2024
Debt and Warrant Liabilities  
Schedule of debt

    

Maturities

    

Effective Rate

    

December 31, 2024

    

December 31, 2023

John Redmond notes

2018 - 2024

12.00% -14.50

%  

22,096,055

22,096,055

Seaport notes

 

2024

 

12

%  

17,612,166

 

12,670,200

Catalytic notes

 

2020

 

12

%  

1,563,796

 

1,563,796

Aegus bridge financing notes

2024

12

%  

248,487

Mars capital loan

2024

0

%  

1,175,000

Seed financing notes

 

2024

 

12

%  

6,484,969

 

6,503,456

Bay Point notes

 

2023

 

15

%  

813,633

 

813,633

Total Principal

$

49,994,106

$

43,647,140

Accrued interest (compounded)

 

57,474,111

 

45,348,977

Total debt

$

107,468,217

$

88,996,117

Reported as:

 

 

Short-term debt

 

107,468,217

$

88,996,117

Total

$

107,468,217

$

88,996,117

Schedule of Azure notes

    

    

    

Principal and Accrued Interest

Issuance date

    

Maturities

    

Interest Rate

    

As of December 31, 2024

    

 As of December 31, 2023

January 1, 2021

March 31, 2024

 

12.00

%  

$

1,110,178

$

985,227

January 1, 2021

March 31, 2024

 

12.00

%  

 

5,412,393

 

4,803,224

October 25, 2021

March 31, 2024

 

14.50

%  

 

632,888

 

547,938

October 25, 2021

March 31, 2024

 

14.50

%  

 

1,423,997

 

1,232,860

October 1, 2022

March 31, 2024

 

14.50

%  

 

1,348,478

 

1,167,478

 

Total

$

9,927,934

$

8,736,727

Schedule of transactions on the purchase order loan and invoice factoring services

Year ended

    

December 31, 2024

Total invoices sold to Seaport

364,780

Total cash received from Seaport

 

350,000

Total factoring amount

 

14,780

Total PO loan from Seaport

 

1,777,400

Interest paid to Seaport

177,740

Total amount in exchange for PO loan

1,955,140

Payment in Q4-2024

 

(288,165)

Ending balance

1,666,975