Annual report [Section 13 and 15(d), not S-K Item 405]

CONVERTIBLE PROMISSORY DEBENTURES (Tables)

v3.25.1
CONVERTIBLE PROMISSORY DEBENTURES (Tables)
 12 Months Ended
Dec. 31, 2024
Debt Disclosure [Abstract]  
SCHEDULE OF CONVERTIBLE NOTES PAYABLE

Convertible notes payable consisted of the following:

 

Note Holder/Original Issuance Date   Maturity Date   Cash Received     Outstanding Balance as of December 31, 2024     Outstanding Balance as of December 31, 2023  
Osher Capital Partners LLC                            
January 28, 2020 (“Note 1”)   August 31, 2025   $ 350,005     $ 620,553     $ 564,138  
June 22, 2022 (“Note 2”)   August 31, 2025     75,000       103,745       94,314  
August 31, 2022 (“Note 2”)   August 31, 2025     100,000       135,520       123,200  
September 20, 2022 (“Note 2”)   August 31, 2025     100,000       135,520       123,200  
October 20, 2022 (“Note 2”)   March 31, 2025     100,000       127,000       110,000  
November 14, 2022 (“Note 2”)   March 31, 2025     50,000       64,350       55,000  
December 22, 2022 (“Note 2”)   March 31, 2025     100,000       125,000       110,000  
July 18, 2023 (“Note 3”)   August 31, 2025     60,000       72,600       66,000  
December 7, 2023 (“Note 3”)   August 31, 2025     40,000       48,400       44,000  
May 13, 2024 (“Note 4”)   May 13, 2025     35,000       40,000       -  
August 19, 2024 (“Note 4”)   August 19, 2025     7,500       8,250       -  
November 19, 2024 (“Note 4”)   November 19, 2025     8,000       8,800       -  
                             
Brio Capital Master Fund, Ltd.                            
March 23, 2022 (“Note 2”)   August 31, 2025     100,000       142,960       129,964  
November 9, 2022 (“Note 2”)   August 31, 2025     75,000       101,640       92,400  
January 20, 2023 (“Note 3”)   March 31, 2025     50,000       62,500       55,000  
February 9, 2023 (“Note 3”)   March 31, 2025     50,000       62,500       55,000  
July 20, 2023 (“Note 3”)   August 31, 2025     40,000       48,400       44,000  
January 8, 2024 (“Note 4”)   January 8, 2025     40,000       44,000       -  
May 13, 2024 (“Note 4”)   May 13, 2025     35,000       40,000       -  
August 20, 2024 (“Note 4”)   August 20, 2025     11,500       12,650       -  
November 19, 2024 (“Note 4”)   November 19, 2025     8,000       8,800       -  
                             
Various third-party noteholders                            
Various dates in fiscal 2024 (“Note 4”)   None outstanding     650,890       8,800       -  
                             
Previous fiscal 2021, 2022, and 2023 Osher and Brio Notes converted in fiscal 2024                 -       841,420  
Total convertible notes payable       $ 2,085,895     $ 2,021,988     $ 2,507,636  
Original issue discount                 (117,868 )     (225,835 )
Beneficial conversion feature                 -       (22,013 )
Debt discount                 (12,384 )     (49,489 )
                             
Total convertible notes payable               $ 1,891,736     $ 2,210,299  
SCHEDULE OF PRINCIPAL PAYMENTS DUE ON CONVERTIBLE PROMISSORY DEBENTURES

Principal payments on convertible promissory debentures are due as follows:

 

Year ending December 31,      
2025   $ 2,021,988  
Long-Term Debt   $ 2,021,988  
SCHEDULE OF CHANGES IN CONVERTIBLE NOTES

Changes in convertible notes were as follows:

 

    Note 1     Note 2     Note 3     Note 4     Totals  
Convertible notes payable as of December 31, 2022   $ 700,816     $ 1,578,500     $ -     $ -     $ 2,279,316  
                                         
Convertible notes payable issued in 2023     163,320       142,000       1,443,200       -       1,748,520  
Conversion of debt for common stock     -       (341,000 )     (1,179,200 )     -       (1,520,200 )
Convertible notes payable as of December 31, 2023   $ 864,136     $ 1,379,500     $ 264,000     $ -     $ 2,507,636  
                                         
Convertible notes payable issued in 2024     56,416       97,655       30,400       879,029       1,063,500  
Conversion of debt for common stock     (299,999 )     (541,419 )     -       (707,730 )     (1,549,148 )
Convertible notes payable as of December 31, 2024   $ 620,553     $ 935,736     $ 294,400     $ 171,299     $ 2,021,988  
SCHEDULE OF CHANGES IN NOTE DISCOUNTS

Changes in note discounts were as follows:

 

    Note 1     Note 2     Note 3     Note 4     Totals  
Note discounts as of December 31, 2022   $ -     $ 642,660     $ -     $ -     $ 642,660  
                                         
Note discounts issued in conjunction with debt in 2023     163,320       142,000       1,390,535       -       1,695,855  
2023 accretion of note discounts     (48,325 )     (683,850 )     (1,309,003 )     -       (2,041,178 )
Note discounts as of December 31, 2023   $ 114,995     $ 100,810     $ 81,532     $ -     $ 297,337  
                                         
Note discounts issued in conjunction with debt in 2024     56,414       97,657       30,400       487,771       672,242  
2024 accretion of note discounts     (129,214 )     (145,792 )     (95,981 )     (468,340 )     (839,327 )
Note discounts as of December 31, 2024   $ 42,195     $ 52,675     $ 15,951     $ 19,431     $ 130,252  
                                         
Convertible notes payable, net, as of December 31, 2023   $ 749,141     $ 1,278,690     $ 182,468     $ -     $ 2,210,299  
Convertible notes payable, net, as of December 31, 2024   $ 578,358     $ 883,060     $ 278,449     $ 151,869     $ 1,891,736  
                                         
2023 Effective interest rate     6 %     50 %     496 %     - %     81 %
2024 Effective interest rate     21 %     16 %     33 %     273 %     41 %