XML 40 R30.htm IDEA: XBRL DOCUMENT v3.25.2
Related Party Transactions (Tables)
6 Months Ended
Jun. 30, 2025
Related Party Transactions  
Schedule of related party debt

 

 

 

 

 

 

 

Effective

 

 

Stated

 

 

 

 

 

 

 

 

 

Principal

 

 

 

 

Interest

 

 

Interest

 

 

 June 30,

 

 

 December 31,

 

Payment date

 

Amount

 

 

Maturity date

 

Rate

 

 

Rate

 

 

2025

 

 

2024

 

December 1, 2024

 

$576,693

 

 

December 31, 2025

 

 

-

 

 

 

10%

 

$576,693

 

 

$576,693

 

February 2025

 

$2,000,000

 

 

February 28, 2026

 

 

320%

 

 

10%

 

 

2,000,000

 

 

 

-

 

Total Convertible notes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$2,576,693

 

 

$576,693

 

Less: Unamortized debt discount

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,644,691)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

932,002

 

 

 

576,693

 

Less: Current portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(932,002)

 

 

(576,693)

Long-term portion

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$-

 

 

$-

 

Schedule of expenses to related parties and their nature

 

 

Six Months Ended

 

 

 

 

 

 

 

 

June 30,

 

 

 

 

 

 

Related Party

 

2025

 

 

2024

 

 

Nature of transaction

 

Financial Statement Line Item

 

A

 

$2,103,600

 

 

$-

 

 

150,000 Series C preferred stock for consulting fee

 

Professional fees - related party

 

A

 

$25,300

 

 

$2,180

 

 

Payment operating expenses on behalf of the Company

 

Operating expenses

 

A

 

$25,000

 

 

$60,000

 

 

Repayment loan

 

Due to related party

 

D

 

$21,600

 

 

$41,600

 

 

Cash paid for consulting fees

 

Professional fees - related party

 

D

 

$4,000

 

 

$10,400

 

 

Cash paid for consulting and advisory fees

 

Cost of revenue - related party

 

E

 

$-

 

 

$69,264

 

 

Cash paid for management fee

 

Professional fees - related party

 

E

 

$91,290

 

 

$62,736

 

 

Cash paid for royalty and sales commissions

 

Cost of revenue - related party

 

F

 

$420,720

 

 

$-

 

 

30,000 Series C preferred stock for management compensation

 

Management compensation

 

F

 

$-

 

 

$348,000

 

 

20,000 shares of Series C preferred stock for advisory fee

 

Professional fees - related party

 

G

 

$2,511,855

 

 

$-

 

 

69,007 Series C preferred stock for services

 

Financing expense

 

H

 

$-

 

 

$85,980

 

 

100,000 shares of common stock issued for advisory fee

 

Professional fees - related party

 

I

 

$-

 

 

$214,950

 

 

250,000 shares of common stock issued for advisory fee

 

Professional fees - related party

 

J

 

$-

 

 

$429,900

 

 

500,000 shares of common stock issued for advisory fee

 

Professional fees - related party

 

K

 

$-

 

 

$128,970

 

 

150,000 shares of common stock issued for advisory fee

 

Professional fees - related party

 

L

 

$-

 

 

$214,950

 

 

250,000 shares of common stock issued for advisory fee

 

Professional fees - related party

 

 

 

Three Months Ended

 

 

 

 

 

 

 

 

June 30,

 

 

 

 

 

 

Related Party

 

2025

 

 

2024

 

 

Nature of transaction

 

Financial Statement Line Item

 

B

 

$25,300

 

 

$-

 

 

Payment operating expenses on behalf of the Company

 

Due to related party

 

B

 

$25,000

 

 

$-

 

 

Repayment loan

 

Due to related party

 

D

 

$5,600

 

 

$24,800

 

 

Cash paid for consulting fees

 

Professional fees - related party

 

D

 

$-

 

 

$6,200

 

 

Cash paid for consulting and advisory fees

 

Cost of revenue - related party

 

E

 

$-

 

 

$40,410

 

 

Cash paid for management fee

 

Professional fees - related party

 

E

 

$-

 

 

$19,590

 

 

Cash paid for royalty and sales commissions

 

Cost of revenue - related party

 

G

 

$2,511,855

 

 

$-

 

 

69,007 Series C preferred stock for services

 

Financing expense