XML 48 R37.htm IDEA: XBRL DOCUMENT
v3.25.2

DEBT (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2025
Debt Disclosure [Abstract] |
SCHEDULE OF DEBT | A breakdown of the Company’s debt as of June 30, 2025 and December 31, 2024 is presented below: SCHEDULE OF DEBT
|  | June 30, 2025 |  |  | December 31, 2024 |
Promissory note |  | $ | 9,968,830 |  |  | $ | 11,623,392 |
Debt discount and issuance cost |  |  | (250,129 | ) |  |  | (284,283 | )
Total debt, net of debt discount and issuance costs |  |  | 9,718,701 |  |  |  | 11,339,109 |
Current portion of long-term debt |  |  | (1,107,872 | ) |  |  | (2,200,210 | )
Current portion of debt discount and issuance cost |  |  | 68,874 |  |  |  | 68,873 |
Long-term debt |  | $ | 8,679,703 |  |  | $ | 9,207,772 |
SCHEDULE OF DEBT REPAYMENT | The following table summarizes the five-year 5 repayment schedule: SCHEDULE OF DEBT REPAYMENT
For the years ending December 31, |  |  |
2025 (remaining six months) |  | $ | 545,648 |
2026 |  |  | 3,016,526 |
2027 |  |  | 5,595,359 |
2028 |  |  | 534,923 |
2029 |  |  | 276,374 |
Total |  | $ | 9,968,830 |

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

X
- Definition Tabular disclosure of debt instruments or arrangements with redemption features. Includes, but is not limited to, description of debt redemption features, percentage price at which debt can be redeemed by the issuer, and period start and end for debt maturity or redemption. + References No definition available. + Details
Name: | us-gaap_DebtInstrumentRedemptionTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information pertaining to short-term and long-debt instruments or arrangements, including but not limited to identification of terms, features, collateral requirements and other information necessary to a fair presentation. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDebtTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration