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 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