XML 170 R34.htm IDEA: XBRL DOCUMENT v3.26.1
Notes and Convertible Notes Payable (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2026
Dec. 31, 2025
Notes and Convertible Notes Payable [Abstract]    
Schedule of Notes Payable

Notes payable as of March 31, 2026 and December 31, 2025 were as follows:

 

   March 31,   December 31, 
   2026   2025 
         
SBA Disaster Relief Loans  $450,000   $450,000 
Leaf Capital Note Payable, August 2024   46,594    74,550 
1800 Diagonal Note Payable VIII, July 2025   44,015    176,061 
1800 Diagonal Note Payable IX, October 2025   68,908    110,252 
Vanquish Note Payable I, November 2025   137,816    137,816 
Jacobs Note Payable, January 2026   25,000    
 
Evergreen Note Payable, January 2026   240,000    
 
Vanquish Note Payable II, January 2026   170,016    
 
Face value of notes payable   1,182,349    948,679 
Less: unamortized discounts   (210,734)   (109,027)
Notes payable, total   971,615    839,652 
Less: long term portion   (450,000)   (450,000)
Notes payable, current portion  $521,615   $389,652 

Notes payable as of December 31, 2025 and 2024 were as follows:

 

   2025   2024 
         
SBA Disaster Relief Loans  $450,000   $450,000 
1800 Diagonal Note Payable IV, April 2024   
    36,064 
Leaf Capital Note Payable, August 2024   74,550    177,055 
1800 Diagonal Note Payable VIII, July 2025   176,061    
 
1800 Diagonal Note Payable IX, October 2025   110,252    
 
1800 Diagonal Note Payable X, November 2025   137,816    
 
 
Face value of notes payable   948,679    663,119 
Less: unamortized discounts   (109,027)   (27,414)
Notes payable, total   839,652    635,705 
Less: long term portion   (450,000)   (508,610)
Notes payable, current portion  $389,652   $127,095 
Schedule of Net Amortized Value Such notes payable that are carried at net amortized value were comprised of the following as of March 31, 2026 and December 31, 2025:
        Principal Outstanding   Unamortized Discount   Amortized Carrying Value 
Inception   Maturity   March 31,   December 31,   March 31,   December 31,   March 31,   December 31, 
Date   Date   2026   2025   2026   2025   2026   2025 
 08/01/24    07/31/26   $46,594   $74,550   $(3,655)  $(6,620)  $42,939   $67,929 
 07/29/25    05/30/26    44,015    176,061    (12,200)   (30,499)   31,815    145,562 
 10/03/25    08/15/26    68,908    110,252    (19,803)   (32,812)   49,105    77,441 
 11/10/25    08/30/26    137,816    137,816    (24,556)   (39,096)   113,260    98,720 
 01/14/26    01/14/27    25,000    
    (7,680)   
    17,320    
 
 01/22/26    07/16/26    240,000    
    (90,223)   
    149,777    
 
 01/27/26    11/15/26    170,016    
    (52,617)   
    117,399    
 
          $732,349   $498,679   $(210,734)  $(109,027)  $521,615   $389,652 
Such notes payable that are carried at net amortized value were comprised of the following as of December 31, 2025 and 2024:
       Principal Outstanding   Unamortized Discount   Amortized Carrying Value 
Inception  Maturity   December 31,   December 31,   December 31, 
Date  Date   2025   2024   2025   2024   2025   2024 
04/24/24  02/28/25   $
   $36,064   $
   $(8,772)  $
   $27,292 
08/01/24  07/31/26    74,549    177,055    (6,620)   (18,642)   67,929    158,413 
01/16/25  11/15/25    
    
    
    
    
    
 
01/24/25  11/30/25    
    
    
    
    
    
 
02/14/25  12/15/25    
    
    
    
    
    
 
07/29/25  05/30/26    176,061    
    (30,499)   
    145,562    
 
10/03/25  08/15/26    110,253    
    (32,812)   
    77,441    
 
11/10/25  08/30/26    137,816    
    (39,096)   
    98,720    
 
       $498,679   $213,119   $(109,027)  $(27,414)  $389,652   $185,705 
Schedule of Amortization of Debt Discount and Repayments

Amortization of debt discount on such notes payable during the three months ended March 31, 2026 and 2025 was as follows:

 

Inception   Maturity   Principal   Three Months Ended March 31, 
Date   Date   Amount   2026   2025 
 04/24/24    02/28/25   $180,320   $
   $8,772 
 08/01/24    07/31/26    223,649    2,964    2,964 
 01/16/25    01/15/25    168,728    
    18,932 
 01/24/25    01/30/25    112,746    
    9,615 
 02/14/25    12/15/25    136,528    
    5,407 
 07/29/25    05/30/26    176,061    18,299    
 
 10/03/25    08/15/26    137,816    13,009    
 
 11/10/25    08/30/26    137,816    14,540    
 
 01/14/26    01/14/27    25,000    2,020    
 
 01/22/26    07/16/26    240,000    20,657    
 
 01/27/26    11/15/26    170,016    14,475    
 
               $85,964   $45,690 

Repayments on such notes payable during the three months ended March 31, 2026 and 2025 were as follows:

 

Inception   Maturity   Principal   Three Months Ended March 31, 
Date   Date   Amount   2026   2025 
 04/24/24    02/28/25   $180,320   $
   $36,064 
 01/16/25    11/15/25    168,728    
    33,746 
 02/14/25    12/15/25    136,528    
    13,652 
 08/01/24    07/31/26    223,649    27,956    27,956 
 07/29/25    05/30/26    176,061    132,046    
 
 10/03/25    08/15/26    137,816    41,345    
 
               $201,347   $111,418 

Amortization of debt discount on such notes payable during the years ended December 31, 2025 and 2024 was as follows:

 

Inception  Maturity   Principal   Year Ended December 31, 
Date  Date   Amount   2025   2024 
08/08/23  06/30/24   $162,131   $
   $13,098 
11/03/23  09/03/24    378,000    
    49,400 
12/12/23  10/15/24    162,131    
    34,840 
12/13/23  09/03/24    189,000    
    61,518 
04/24/24  02/28/25    180,320    8,772    36,548 
08/01/24  07/31/26    223,649    12,022    5,007 
01/16/25  11/15/25    168,728    83,643    
 
01/24/25  11/30/25    112,746    48,074    
 
02/14/25  12/15/25    136,528    43,302    
 
07/29/25  05/30/26    176,061    31,516    
 
10/03/25  08/15/26    137,816    12,864    
 
11/10/25  08/30/26    137,816    8,239    
 
            $248,432   $200,411 

 

Repayments on such notes payable during the years ended December 31, 2025 and 2024 were as follows:

 

Inception  Maturity   Principal   Year Ended December 31, 
Date  Date   Amount   2025   2024 
08/08/23  06/30/24   $162,131   $
   $97,279 
11/03/23  09/03/24    378,000    
    302,400 
12/12/23  10/15/24    162,131    
    162,131 
12/13/23  09/03/24    189,000    
    189,000 
04/24/24  02/28/25    180,320    36,064    144,256 
08/01/24  07/31/26    223,649    102,506    46,594 
01/16/25  11/15/25    168,728    168,728    
 
01/24/25  11/30/25    112,746    112,746    
 
02/14/25  12/15/25    136,528    136,528    
 
07/29/25  05/30/26    176,061    
    
 
10/03/25  08/15/26    137,816    27,563    
 
11/10/25  08/30/26    137,816    
    
 
            $584,135   $941,660