XML 52 R40.htm IDEA: XBRL DOCUMENT v3.26.1
DEBT (Tables)
 12 Months Ended
Dec. 31, 2025
Debt Disclosure [Abstract]  
SCHEDULE OF DEBT

The following table provides a breakdown of the Company’s debt as of December 31, 2025 and 2024 is presented below:

 

   2025   2024 
   December 31, 
   2025   2024 
Promissory note and convertible note  $7,513,867   $11,623,392 
Debt discount and issuance cost   (215,408)   (284,283)
Total debt, net of debt discount and issuance costs   7,298,459    11,339,109 
Current portion of long-term debt   (1,186,833)   (2,200,210)
Current portion of debt discount and issuance cost   68,872    68,873 
Long-term debt  $6,180,498   $9,207,772 
SCHEDULE OF CONVERSION ACTIVITY

The following table summarizes the conversion activity during the year ended December 31, 2025:

 

Exchange Agreement Date  Principal Converted   Shares Issued 
March 2, 2025  $450,000    750,000 
April 3, 2025   500,000    1,136,364 
May 1, 2025   175,000    863,637 
July 15, 2025   1,000,000    2,500,000 
October 24, 2025   909,315    2,325,000 
Total  $3,034,315    7,575,001 
SCHEDULE OF DEBT REPAYMENT

The following table summarizes the 5-year repayment schedule:

 

For the years ending December 31,    
2026  $1,186,833 
2027   5,515,737 
2028   534,923 
2029   276,374 
2030   - 
Total  $7,513,867