XML 58 R45.htm IDEA: XBRL DOCUMENT v3.25.2
NOTES PAYABLE (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Jun. 05, 2024
Oct. 03, 2023
Aug. 22, 2024
Jun. 30, 2024
Apr. 26, 2024
Feb. 23, 2024
Oct. 10, 2023
Jun. 26, 2023
Mar. 31, 2023
Apr. 21, 2022
Jul. 31, 2021
May 31, 2020
Dec. 31, 2024
Dec. 31, 2023
Jan. 02, 2024
Aug. 28, 2023
Apr. 30, 2022
Gain on settlement of debt                         $ 856,810 $ 1,766,183      
Current portion of notes payable                         1,115,976 1,500,241      
Original issue discount amount                         963,481 435,254      
Net proceeds from promissory note                         0 $ 49,980      
Common stock issued                           2,773      
Current portion of notes payable                         2,079,457 $ 1,935,495      
Total Convrted outstanding principal balance                         $ 4,918,859 3,719,210      
Common shares price per share                         $ 0.01        
Assignment Note [Member]                                  
Common stock issued                         26,770        
Notes payable                         $ 817,000        
Convrted outstanding principal balance                         703,168        
Total Convrted outstanding principal balance                         $ 125,947        
Converted common stock                         8,099        
Derivative liabilities discount                         $ 817,000        
SBA Loan [Member]                                  
Monthly installment                       $ 731          
Bears interest rate                       3.75%          
Proceed from loan                       $ 150,000          
Debt instrument maturity period                       30 years          
Promissory Note [Member] | New Purchase Agreement [Member]                                  
Debt instrument face amount                   $ 4,885,353 $ 1,580,000            
Current portion of notes payable                         1,075,381        
Bears interest rate                   15.00% 8.00%            
Accrued interest                         24,531        
Common stock issued                         78,083        
Total Loss settlement                         1,310,522        
Convrted outstanding principal balance                     $ 95,000            
Seller Notes Payable [Member]                                  
Debt instrument face amount                                 $ 1,000,000
Promissory note principal balance                                 750,000
Settlement and Release Agreement [Member]                                  
Related party payment                 $ 500,000                
Seller Convertible Notes [Member]                                  
Convertible note                         $ 275,000        
Common stock issued                         6,650        
Pre-fund warrants Issued                         9,823        
loss on convertible notes conversion                         $ 163,000        
Fair value of note                         275,000        
Prepaid interest                         $ 25,000        
Seller Convertible Notes description                         (i) the Company can repay the full $300,000 at any time prior to the maturity date; (ii) if the Company completes a public offering greater than $10 million prior to the maturity date, a condition of the use of proceeds will be to pay any outstanding balance; (iii) after 180 days the Minority Owner shall have the option to convert portions of the note into common stock of the Company with conversions calculated using the five day VWAP prior to the notice of conversion, and the minimum amount of conversion shall be at least $100,000; and (iv) if the note has not been paid or satisfied prior to the maturity date, it will automatically convert in to common shares of the Company with such conversion calculated using the five day VWAP prior to the maturity date        
January 1, 2024 [Member]                                  
Gain on settlement of debt                   $ 977,000     $ 857,000        
Convertible Note A [Member]                                  
Current portion of notes payable                             $ 275,000    
Original issue discount amount                         0 301,066      
Current portion of notes payable                         0 1,587,619      
Fair value of note                             $ 275,000   1,252,272
Unsecured seller note                                 $ 1,940,423
Common shares price per share                             $ 3.50    
Ownership percentage                             100.00%    
Derivative liabilities discount                         468,938        
Convertible Note E [Member]                                  
Original issue discount amount             $ 16,705                    
Original issue discount amount                         0 14,832      
Debt instrument face amount             $ 145,205                    
Interest rate             12.00%                    
Current portion of notes payable                         0 109,065      
Convertible Note B [Member]                                  
Original issue discount amount               $ 13,640                  
Original issue discount amount                         0 7,440      
Debt instrument face amount               $ 118,650                  
Interest rate               12.00%                  
Current portion of notes payable                         0 30,311      
Convertible Note C [Member]                                  
Original issue discount amount                         0 57,409      
Debt instrument face amount                               $ 130,000  
Current portion of notes payable                         0 130,000      
Convertible Note D [Member]                                  
Discount rate   12.00%                              
Original issue discount amount                         0 54,507      
Debt instrument face amount   $ 78,500                              
Current portion of notes payable                         $ 0 78,500      
Convertible Note H [Member]                                  
Discount rate                         25.00%        
Interest expense $ 21,528                                
Original issue discount amount 23,400                       $ 51,512 0      
Debt instrument face amount $ 179,400                                
Description of debt instrument payment Upon the occurrence and during the continuation of any Event of Default, the note shall become immediately due and payable and the Company shall pay to the holder, in full satisfaction of its obligations hereunder, an amount equal to 150% times any amounts due under the note. Additionally, the note shall be convertible into shares of the Company common stock at a conversion rate equal to the greater of $1.00 and 75% multiplied by the lowest trading price for the common stock during the ten (10) trading days prior to the conversion date                                
Monthly installment                         22,325        
Current portion of notes payable                         98,277 0      
Notes payable converted to common stock                         $ 14,850        
Bears interest rate 12.00%                                
Converted common stock                         1,941,176        
Convertible Note I [Member]                                  
Discount rate                         25.00%        
Debt instrument final and three installment monthly payment                         $ 19,780        
Interest expense     $ 15,480                            
Original issue discount amount     23,200                   50,068 0      
Debt instrument face amount     $ 103,200                            
Debt instrument first installment monthly payment                         59,340        
Description of debt instrument payment     Upon the occurrence and during the continuation of any Event of Default, the note shall become immediately due and payable and the Company shall pay to the holder, in full satisfaction of its obligations hereunder, an amount equal to 150% times any amounts due under the note. Additionally, the note shall be convertible into shares of the Company common stock at a conversion rate                            
Current portion of notes payable                         118,680 0      
Bears interest rate     150.00%                            
Convertible Note J [Member]                                  
Original issue discount amount         $ 250,000               $ 789,952 0      
Debt instrument face amount         1,250,000                        
Maturity Date                         Apr. 26, 2026        
Unconverted amounts         220,000                        
Conversion rate         $ 40                        
Current portion of notes payable                         $ 1,250,000 0      
Convertible Note K [Member]                                  
Original issue discount amount       $ 62,500                 71,949 0      
Debt instrument face amount                         $ 312,500        
Maturity Date                         Mar. 26, 2025        
Conversion rate                         $ 40        
Current portion of notes payable                         312,500 $ 0      
Convertible Note F [Member]                                  
Original issue discount amount           $ 26,000                      
Debt instrument face amount           $ 156,000                      
Interest rate           15.00%                      
Net proceeds from promissory note           $ 139,765                      
One-time interest charge amount           $ 23,400                      
Common stock, par value           $ 0.0001                      
Issuance costs           $ 5,000                      
Convertible Note G [Member]                                  
Original issue discount amount           18,820                      
Debt instrument face amount           $ 163,585                      
Interest rate           12.00%                      
Net proceeds from promissory note           $ 125,000                      
One-time interest charge amount           19,630                      
Issuance costs           $ 5,000                      
Default penalties                         $ 30,536        
Converted common stock                         15,342,038