XML 59 R41.htm IDEA: XBRL DOCUMENT v3.24.1
DEBT OBLIGATIONS (Tables)
12 Months Ended
Dec. 31, 2023
Debt Disclosure [Abstract]  
SUMMARY OF DEBT OBLIGATIONS

Debt obligations is comprised of the following:

  

   December 31,
2023
   December 31,
2022
 
Economic injury disaster loan (EIDL)  $147,781   $150,000 
Contingent consideration promissory note – Nobility Healthcare Division Acquisition   129,651    388,955 
Contingent consideration promissory note – Nobility Healthcare Division Acquisition   58,819    176,456 
Contingent consideration promissory note – Nobility Healthcare Division Acquisition       208,083 
Contingent consideration promissory note – Nobility Healthcare Division Acquisition       4,346 
Revolving Loan Agreement   4,880,000     
Commercial Extension of Credit- Entertainment Segment   87,928     
Merchant Advances   1,350,000     
Unamortized debt issuance costs   (540,429)    
Debt obligations   6,113,750    927,840 
Less: current maturities of debt obligations   1,260,513    485,373 
Debt obligations, long-term  $4,853,237   $442,467 
SCHEDULE OF MATURITY OF DEBT OBLIGATIONS

Debt obligations mature as follows as of December 31, 2023:

   December 31,
2023
 
2024  $1,260,513 
2025   4,712,154 
2026   3,542 
2027   3,677 
2028 and thereafter   133,864 
      
Total  $6,113,750 
SCHEDULE OF WARRANT TO PURCHASE COMMON STOCK GRANTED

 

   Terms at
April 5, 2023
(issuance date)
 
Volatility - range   106.0%
Risk-free rate   3.36%
Dividend   0%
Remaining contractual term   5.0 years 
Exercise price  $

5.507.50

 
Common stock issuable under the warrants   1,125,000