XML 83 R71.htm IDEA: XBRL DOCUMENT v3.25.1
SCHEDULE OF LONG-TERM DEBT (Details) (Parenthetical) - USD ($)
1 Months Ended 12 Months Ended
Mar. 31, 2025
Mar. 07, 2025
Dec. 31, 2024
Oct. 31, 2024
Sep. 30, 2024
Aug. 30, 2024
Jul. 02, 2024
May 31, 2024
May 31, 2024
May 30, 2024
Feb. 23, 2024
May 30, 2023
May 19, 2023
Jan. 05, 2023
May 16, 2022
Jul. 31, 2024
Apr. 30, 2024
Jan. 31, 2024
Dec. 31, 2023
Dec. 31, 2024
Dec. 31, 2023
Jun. 30, 2024
Jan. 05, 2024
Dec. 08, 2023
Dec. 01, 2023
Nov. 30, 2023
Nov. 10, 2023
Oct. 30, 2023
Sep. 29, 2022
Sep. 28, 2022
Short-Term Debt [Line Items]                                                            
Debt instrument face amount     $ 175,000                                 $ 175,000                    
Notes payable     3,798,515                               $ 434,542 3,798,515 $ 434,542                  
Exercise price                                             $ 0.55              
Total notes payable current     $ 5,431,761                               3,911,446 5,431,761 3,911,446                  
Preference stock issuance                                       3,900,000                    
Debt instrument capital interest expense                                       1,419,931 593,383                  
Principal repayments                                       3,093,284 1,843,871                  
Maturity date       Dec. 31, 2024                                                    
Annual interest rate       7.50%                                                    
Amortization of debt                                       $ 1,828,662 385,002                  
Share price     $ 11.60                                 $ 11.60                    
Gains losses on extinguishment of debt                                       91,803                  
Additional fund borrowed                                       50,000 675,000                  
Warrants to purchase                                             2,750,001              
Titan Holdings 2 [Member]                                                            
Short-Term Debt [Line Items]                                                            
Total notes payable current [1]     $ 882,470                               175,000 882,470 175,000                  
Debt instrument face amount                               $ 146,000                            
Titan Holdings 5 [Member]                                                            
Short-Term Debt [Line Items]                                                            
Total notes payable current [2]     107,000                               40,000 107,000 40,000                  
Glen Miller [Member]                                                            
Short-Term Debt [Line Items]                                                            
Total notes payable current [3]     305,000                               250,000 305,000 250,000                  
Jeff Rizzo [Member]                                                            
Short-Term Debt [Line Items]                                                            
Total notes payable current [4]     78,727                               65,000 78,727 65,000                  
Charles B Rizzo [Member]                                                            
Short-Term Debt [Line Items]                                                            
Total notes payable current [5]                                                    
Subsequent Event [Member]                                                            
Short-Term Debt [Line Items]                                                            
Notes payable     179,880                                 179,880                    
Share issued   500,000                                                        
Exchange of shares, value   $ 1,000,000                                                        
Titan Trucking LLC [Member] | Titan Holdings 2 [Member]                                                            
Short-Term Debt [Line Items]                                                            
Debt instrument face amount                                               $ 175,000     $ 712,470      
Interest rate                                                 13.00% 10.50%        
Debt penalty charges                                       50,000                    
Additional fund borrowed                                       240,000                    
Proceeds issuance debt                               370,000                            
Debt forgiveness                               220,000                            
Accrued interest                               4,000                            
Titan Trucking LLC [Member] | Titan Holdings 2 [Member] | Customer One Contracts [Member]                                                            
Short-Term Debt [Line Items]                                                            
Cash proceeds from issuance of debt                               100,000                            
Titan Trucking LLC [Member] | Titan Holdings 2 [Member] | Customer Two Contracts [Member]                                                            
Short-Term Debt [Line Items]                                                            
Debt issuance expenses                               50,000                            
Titan Trucking LLC [Member] | Titan Holdings 5 [Member]                                                            
Short-Term Debt [Line Items]                                                            
Additional fund borrowed     107,000                                                      
Titan Trucking LLC [Member] | Glen Miller [Member]                                                            
Short-Term Debt [Line Items]                                                            
Debt instrument face amount                     $ 55,000                                 $ 250,000    
Total notes payable current     250,000                                 250,000                    
Maturity date                     Jun. 30, 2024                                      
Debt instrument late fees percentage                     10.00%                                 10.00%    
Note original issue discount                     $ 5,000                                      
Long term debt     55,000                                 55,000                    
Titan Trucking LLC [Member] | Jeff Rizzo [Member]                                                            
Short-Term Debt [Line Items]                                                            
Debt instrument face amount                                                   $ 65,000        
Interest rate                                           10.00%                
Additional fund borrowed                                       13,727                    
Debt instrument late fees percentage                                                   10.00%        
Titan Trucking LLC [Member] | Charles B Rizzo [Member]                                                            
Short-Term Debt [Line Items]                                                            
Proceeds issuance debt                               370,000                            
Debt forgiveness                               220,000                            
Accrued interest                               70,000                            
Debt liability     0                                 0                    
Titan Trucking LLC [Member] | Charles B Rizzo [Member] | Customer One Contracts [Member]                                                            
Short-Term Debt [Line Items]                                                            
Debt issuance expenses                               100,000                            
Titan Trucking LLC [Member] | Charles B Rizzo [Member] | Customer Two Contracts [Member]                                                            
Short-Term Debt [Line Items]                                                            
Debt issuance expenses                               $ 50,000                            
Standard Waste Services LLC [Member]                                                            
Short-Term Debt [Line Items]                                                            
Notes payable               $ 2,859,898 $ 2,859,898                                          
Share issued                 552,000                                          
Series B Preferred Stock [Member]                                                            
Short-Term Debt [Line Items]                                                            
Preference stock issuance                                       1,568,895                    
Share issued                   42,220,000                                        
Exchange of shares, value                   $ 4,222,000                                        
Warrant [Member]                                                            
Short-Term Debt [Line Items]                                                            
Share issued                   8,444,000                                        
Warrant [Member] | Series B Preferred Stock [Member]                                                            
Short-Term Debt [Line Items]                                                            
Exercise price                   $ 0.06                                        
Exchange of shares, value                   $ 4,222,000                                        
Common Stock [Member]                                                            
Short-Term Debt [Line Items]                                                            
Share issued             100                                              
Keystone [Member]                                                            
Short-Term Debt [Line Items]                                                            
Notes payable     $ 240,000                                 $ 240,000                    
Accrue interest rate (per annum)     10.00%                                 10.00%                    
Converted amount             $ 150,000                                              
Exercise price             $ 0.06                                              
Debt repaid payment                                       $ 9,000                    
Total notes payable current [6]     $ 99,000                               99,000                  
Gains losses on extinguishment of debt                                       242,045                    
Keystone [Member] | Series B Preferred Stock [Member]                                                            
Short-Term Debt [Line Items]                                                            
Converted shares             15,134                                              
Keystone [Member] | Warrant [Member]                                                            
Short-Term Debt [Line Items]                                                            
Exchange shares             15,134                                              
Keystone [Member] | Common Stock [Member]                                                            
Short-Term Debt [Line Items]                                                            
Converted shares             100                                              
Michaelson Capital [Member]                                                            
Short-Term Debt [Line Items]                                                            
Debt instrument face amount     1,657,090                                 1,657,090                    
Total notes payable current [7]     1,657,090                               2,307,090 1,657,090 2,307,090                  
Interest rate                               16.00%                            
Forbearance fee                               $ 10,000                            
Debt instrument payment terms, description                               Additionally, the principal payment schedule of the Michaelson Note was amended as follows: a payment of $750,000 is due on or by August 30, 2024, a payment of $457,089 is due on or by September 30, 2024, and a payment of the remaining outstanding principal is due on or by November 30, 2024.                            
Principal payment         $ 457,089 $ 750,000                                                
Michaelson Capital [Member] | Titan Trucking LLC [Member]                                                            
Short-Term Debt [Line Items]                                                            
Debt repaid payment                           $ 35,000                                
Secured promissory note                           $ 3,017,090                                
Interest rate                           12.00%                                
Principal repayments                                 $ 600,000 $ 50,000 125,000   250,000                  
Interest payments                                   22,571                        
Preference stock issuance                                   $ 50,000                        
Michaelson Capital [Member] | Standard Waste Services LLC [Member]                                                            
Short-Term Debt [Line Items]                                                            
Principal repayments                                 500,000                          
Forbearance fee                                 $ 100,000                          
Percentage of debt and captial securities                                 25.00%                          
Net proceeds                                 $ 6,000,000.0                          
Debt instrument capital interest expense                                       65,357                    
Principal repayments                                       $ 650,000                    
Michaelson Capital [Member] | Standard Waste Services LLC [Member] | Cash [Member]                                                            
Short-Term Debt [Line Items]                                                            
Forbearance fee                                 50,000                          
Michaelson Capital [Member] | Series B Preferred Stock [Member] | Standard Waste Services LLC [Member]                                                            
Short-Term Debt [Line Items]                                                            
Forbearance fee                                 $ 50,000                          
Share issued                                       5,000                    
Loanbuilder [Member]                                                            
Short-Term Debt [Line Items]                                                            
Total notes payable current [8]     100,611                               91,096 $ 100,611 91,096                  
Loanbuilder [Member] | Titan Trucking LLC [Member]                                                            
Short-Term Debt [Line Items]                                                            
Debt repaid payment                                       1,545                    
Principal repayments                                       6,046                    
Individual Notes Payable [Member]                                                            
Short-Term Debt [Line Items]                                                            
Total notes payable current [9]     25,000                               25,000 25,000 25,000                  
Individual Notes Payable [Member] | Titan Trucking LLC [Member]                                                            
Short-Term Debt [Line Items]                                                            
Debt instrument face amount                             $ 25,000                              
Interest rate                             12.00%                              
Debt instrument, interest rate increases                             0.50%                              
Kabbage Loans [Member] | Titan Trucking LLC [Member]                                                            
Short-Term Debt [Line Items]                                                            
Debt instrument face amount                         $ 77,748                               $ 120,800 $ 120,800
Debt repaid payment                         35,507                                  
Principal repayments                         3,658                                  
Debt instrument capital interest expense                         $ 4,077                                  
Standard Waste Promissory Note (1) [Member]                                                            
Short-Term Debt [Line Items]                                                            
Debt instrument face amount     150,000                                 150,000                    
Debt issuance costs     245,469                                 245,469                    
Notes payable                   $ 500,000                                        
Debt repaid payment                                       5,000                    
Principal repayments                                       175,000                    
Debt instrument, interest rate after the maturity                   18.00%                                        
Amortization of debt                                       245,469                    
Standard Waste Promissory Note (1) [Member] | Subsequent Event [Member]                                                            
Short-Term Debt [Line Items]                                                            
Debt repaid payment $ 5,000                                                          
Share issued 3,000,000                                                          
Exchange of shares, value $ 150,000                                                          
Share price $ 0.02                                                          
Gains losses on extinguishment of debt $ 78,933                                                          
Standard Waste Promissory Note (2) [Member]                                                            
Short-Term Debt [Line Items]                                                            
Debt instrument face amount     149,352                                 149,352                    
Debt issuance costs     1,158,562                                 1,158,562                    
Notes payable               $ 2,359,898 $ 2,359,898                                          
Debt repaid payment                                       6,460                    
Maturity date               May 15, 2027   Jul. 15, 2024                                        
Annual interest rate                   13.75%                                        
Amortization of debt                                       225,276                    
Titan Holdings 5 [Member]                                                            
Short-Term Debt [Line Items]                                                            
Debt instrument face amount                   $ 100,000                                        
Exercise price             $ 0.06                                              
Interest rate                   10.00%                                        
Maturity date                   Sep. 30, 2024                                        
Gains losses on extinguishment of debt                                       161,391                    
Debt instrument late fees percentage                   10.00%                                        
Warrants to purchase             10,091                                              
Titan Holdings 5 [Member] | Series B Preferred Stock [Member]                                                            
Short-Term Debt [Line Items]                                                            
Share issued             10,091                                              
Titan Holdings 5 [Member] | Common Stock [Member]                                                            
Short-Term Debt [Line Items]                                                            
Share issued             100                                              
Glen Miller [Member]                                                            
Short-Term Debt [Line Items]                                                            
Debt instrument face amount                   $ 50,000                                        
Exercise price             $ 0.06                                              
Interest rate                   10.00%                                        
Gains losses on extinguishment of debt                                       80,689                    
Debt instrument late fees percentage                   10.00%                                        
Warrants to purchase             5,045                                              
Glen Miller [Member] | Series B Preferred Stock [Member]                                                            
Short-Term Debt [Line Items]                                                            
Share issued             5,045                                              
Glen Miller [Member] | Common Stock [Member]                                                            
Short-Term Debt [Line Items]                                                            
Warrants to purchase             100                                              
Glen Miller [Member] | Warrants [Member]                                                            
Short-Term Debt [Line Items]                                                            
Warrants to purchase             5,045                                              
Collateralized Loans [Member]                                                            
Short-Term Debt [Line Items]                                                            
Debt                       $ 3,300,000                                    
Debt instrument face amount     $ 6,700,000                               $ 3,491,925 $ 6,700,000 $ 3,491,925                  
Weighted average interest rate                       10.55%                                    
Debt instrument, maturity date description                       January 2025 to December 2030                                    
Debt issuance costs                       $ 1,611,969                                    
[1] On April 30, 2023, Titan Trucking signed a promissory note (the “Titan Holdings 2 Note”) with Titan Holdings 2, LLC (“Titan Holdings 2”), a stockholder of the Company. The promissory note matures on March 31, 2028. On November 10, 2023, Titan Trucking and Titan Holdings 2 agreed to a restated promissory note (together the two notes are the “Titan Holdings 2 Note”). The Titan Holdings 2 Note has a principal amount of $712,470. The interest rate was 10.5% for the period of April 30, 2023 through November 30, 2023 and increased to 13.00% commencing on December 1, 2023. Accrued interest is required to be paid on a monthly basis and all outstanding principal owed is due five years commencing after the signing of the restated promissory note. Titan Trucking was also required to make a one-time principal payment of $175,000 on or before December 8, 2023, and because all outstanding interest and principal was not repaid by December 31, 2023, an additional $50,000 penalty charge was added to the outstanding principal owed during the year ended December 31, 2024.
[2] On December 31, 2023, Titan Trucking and a stockholder of the Company agreed to an informal agreement (the “Titan Holdings 5 Note”) to borrow funds from the stockholder as working capital needs arise. These additional funds are to be repaid as funding becomes available. As of December 31, 2024, Titan had borrowed $107,000 in additional funding.
[3] On October 30, 2023, Titan Trucking and the Company’s CEO, Glen Miller (“Miller”), agreed to a promissory note for a principal amount of $250,000. The promissory note is non-interest bearing and to be repaid within 30 days of the Company’s receipt of bridge funding. The note also features a provision stating Titan Trucking will pay a 10% late fee in the event repayment is not made by more than 30 days past maturity. The promissory note currently has an outstanding balance of $250,000 and as of December 31, 2024 is in default.
[4] On November 30, 2023, the Company and its COO, Jeff Rizzo (“Rizzo”), agreed to a promissory note for a principal amount of $65,000. The promissory note has an interest rate of 10% and a maturity date of June 30, 2024. The note also features a provision stating the Company will pay a 10% late fee in the event repayment is not made by more than 30 days past maturity. As of December 31, 2024, the maturity date had elapsed and the promissory note is in default.
[5] The Company has an informal agreement with Charles B. Rizzo (“C. Rizzo”) to continually borrow from C. Rizzo as working capital needs arise. These additional funds are to be repaid as funding becomes available. In July of 2024, the Company sold two customer contracts in exchange for total proceeds of $370,000; consisting of $100,000 in cash, $50,000 of expenses paid on behalf of the Company, and debt forgiveness of $220,000. The debt forgiveness included the forgiveness of $70,000 owed to C. Rizzo. As of December 31, 2024 the liability owed to C. Rizzo was $0.
[6] During the year ended December 31, 2024, there were three note payable agreements executed between the Company and Keystone Capital Partners, LLC for an aggregate amount of $240,000. The agreements were issued between May 30, 2024 and June 7, 2024. All notes mature in less than 12 months and accrue interest at a rate of 10% per annum. On July 2, 2024, Keystone Capital Partners, LLC and the Company agreed to cancel two promissory notes for a total of $150,000 in exchange for 15,134 warrants to purchase 100 shares common stock each and 15,134 shares of Series B Preferred Stock. The warrants each have an exercise price of $0.06 per share (Note 14 – Mezzanine Equity and Stockholders’ Equity). The exchange was analyzed under ASC 470-50 and was concluded a debt extinguishment, the Company recorded a loss on extinguishment of $242,045 which is presented on the statement of operations. During the year ended December 31, 2024 the remaining note was in default, and as a result a $9,000 late payment fee was capitalized as part of the note’s principal. The outstanding balance of the remaining note as of December 31, 2024 was $99,000.
[7] On January 5, 2023, the Company completed its asset acquisition of the Recoup Digester Assets and as part of the consideration, assumed the liabilities of a $3,017,090 Secured Promissory Note owed to Michaelson Capital Special Finance Fund II, L.P. (“Michaelson”). The Company and Michaelson agreed to amend and restate the Secured Promissory Note, as well as sign a related Forbearance Agreement (together known as the “Michaelson Note”). The Michaelson Note originally had a 12% per annum interest rate. The Michaelson Note has the following terms: (1) the Company was to make monthly interest payments for the interest amounts owed, (2) the Company was to make monthly principal payments of $35,000, (3) the Company was to make a $250,000 principal repayment due as of December 31, 2023, and (4) the Company was to repay all other outstanding amounts owed by December 31, 2023. The Michaelson Note also includes a provision granting Michaelson a security interest and lien on all of the Company’s assets as collateral.
[8] As of December 31, 2024, the Company has 20 remaining required monthly repayments of $
[9] On May 16, 2022, the Company issued a $25,000 promissory note (the “Individual #1 Note”) with an individual private investor. The Individual Note has an annual interest rate of 12% per annum and matured on December 31, 2023, at which time all principal and accrued interest is owed. The Individual #1 Note is in default and therefor incurs additional interest of 0.5% on all outstanding principal and interest owed.