XML 41 R30.htm IDEA: XBRL DOCUMENT v3.25.3
DEBT OBLIGATIONS (Tables)
9 Months Ended
Sep. 30, 2025
Debt Disclosure [Abstract]  
SCHEDULE OF DEBT OBLIGATIONS

Debt obligations are comprised of the following:

  

September 30,

2025

  

December 31,

2024

 
Economic injury disaster loan (EIDL)  $141,948   $144,495 
Unsecured Promissory note – Entertainment Segment   550,000     
Secured convertible note        
Commercial Extension of Credit- Entertainment Segment       100,000 
Merchant Advances – Video Solutions Segment       1,922,750 
Senior Secured Promissory Notes   806,451    3,600,000 
Unamortized debt issuance costs   (494,668)   (664,719)
Debt obligations   1,003,731    5,102,526 
Less: current maturities of debt obligations   865,292    4,961,443 
           
Debt obligations, long-term  $138,439   $141,083 
SCHEDULE OF MATURITY OF DEBT OBLIGATIONS

Debt obligations mature on an annual basis as follows as of September 30, 2025:

   

September 30,

2025

 
2025 (October 1, 2025 to December 31, 2025)   $ 628,811  
2026     237,379  
2027     3,677  
2028     3,817  
2029 and thereafter     130,047  
         
Total   $ 1,003,731  
SCHEDULE OF ALLOCATED NET PROCEEDS FROM PRIVATE PLACEMENT OF SENIOR SECURED PROMISSORY NOTES AND COMMITMENT SHARES

 

   Amount 
     
Allocated to the following:     
      
Senior secured promissory notes  $2,129,795 
      
Commitment shares   539,455 
      
Total  $2,669,250 
SCHEDULE OF SENIOR SECURED PROMISSORY NOTES BALANCE

The Company paid the senior secured promissory notes off in full on February 13, 2025 with funds generated by the February 2025 public equity offering (See Note 12). Following is an analysis of the senior secured promissory notes balance:

 

   Amount 
     
Balance, as of December 31, 2023  $ 
      
Issuance of senior secured promissory notes, at par   3,600,000 
      
Discount recognized at issuance date   (1,470,205)
      
Amortization of discount   805,486 
      
Balance, as of December 31, 2024   2,935,281 
      
Amortization of discount   664,719 
      
Principal payment   (3,600,000)
      
Balance, as of September 30, 2025  $ 
SCHEDULE OF ALLOCATED NET PROCEEDS FROM PRIVATE PLACEMENT OF DETACHABLE WARRANTS

 

   Amount 
     
Allocated to the following:     
      
Senior secured promissory notes  $290,583 
      
Detachable warrants   319,417 
      
Total  $610,000