XML 88 R72.htm IDEA: XBRL DOCUMENT v3.23.1
DEBT OBLIGATIONS (Details Narrative) - USD ($)
12 Months Ended
Feb. 01, 2022
Jan. 02, 2022
Sep. 01, 2021
Aug. 31, 2021
Jun. 30, 2021
May 12, 2020
Dec. 31, 2022
Dec. 31, 2021
Jun. 30, 2022
Short-Term Debt [Line Items]                  
Face amount             $ 150,000 $ 150,000  
Earnout funds     90.00%            
Stock consideration percentage     10.00%            
Earnings before interest     70.00%            
Percentage of projected earning before interest     100.00%            
2020 Small Business Administration Notes [Member]                  
Short-Term Debt [Line Items]                  
Proceeds from loans           $ 150,000      
Face amount           $ 150,000      
Stated percentage           3.75%      
Periodic payment           $ 731.00      
June Contingent Payment Note [Member]                  
Short-Term Debt [Line Items]                  
Face amount         $ 350,000        
Stated percentage         3.00%        
Periodic payment         $ 113,617        
Debt instrument         3 years        
Projected revenue         $ 975,000        
Fair value         $ 350,000   176,456 27,139  
Debt securities             27,139 32,789  
August Contingent Payment Note [Member]                  
Short-Term Debt [Line Items]                  
Face amount       $ 650,000          
Stated percentage       3.00%          
Periodic payment       $ 292,953          
Debt instrument       3 years          
Projected revenue       $ 3,000,000          
Fair value       $ 650,000     388,954    
Debt securities             31,907 0  
Increase in estimated fair value               31,907  
January Contingent Payment Note [Member]                  
Short-Term Debt [Line Items]                  
Face amount   $ 750,000              
Stated percentage   3.00%              
Periodic payment   $ 120,833              
Debt instrument   2 years 6 months              
Projected revenue   $ 3,500,000              
Fair value   $ 750,000         208,083    
Debt securities             421,085 0  
Decrease in estimated fair value of debt                 $ 421,085
February Contingent Payment Note [Member]                  
Short-Term Debt [Line Items]                  
Face amount $ 105,000                
Stated percentage 3.00%                
Debt instrument 3 years                
Projected revenue $ 440,000                
Fair value $ 105,000           4,346    
Decrease in estimated fair value of debt             100,654    
Gain on fair value of debt             100,654 0  
Contingent Consideration Earn Out Agreement [Member]                  
Short-Term Debt [Line Items]                  
Face amount     $ 4,244,400            
Projected revenue     2,896,829            
Fair value     $ 3,700,000            
Debt securities             $ 0 $ 3,700,000