Quarterly report pursuant to Section 13 or 15(d)

Schedule of Other Debt (Details)

v3.25.0.1
Schedule of Other Debt (Details) - USD ($)
Jun. 30, 2024
Dec. 31, 2023
Short-Term Debt [Line Items]    
Totals, Principal $ 2,710,837 $ 1,426,026
Totals, Principal 160,485 161,864
Totals, Principal 2,550,352 1,264,162
Non Convertible Loans [Member]    
Short-Term Debt [Line Items]    
Totals, Principal [1] 904,215 [2] 170,000
Merchant Debt [Member]    
Short-Term Debt [Line Items]    
Totals, Principal [3] 1,646,137 1,094,162
SBA [Member]    
Short-Term Debt [Line Items]    
Totals, Principal [4] $ 160,485 $ 161,864
Interest Rate [4] 3.75% 3.75%
[1] Interest rate of 10%. The maturity date is December 31, 2019. During the year ended December 31, 2023, the term was modified from non-convertible to convertible for two loans in the amount of $651,500. As of June 30, 2024, $170,000 of the non-convertible debt is past due.
[2] The $734,215 is part of 1) a term loan of $700,000 principal amount with a 3-year term that matures on September 23, 2025, and 12% interest rate. The term loan is secured by all assets of Uncle Buds. 2) an outstanding line of credit agreement. The two loans are assumed in the acquisition of Uncle Buds.
[3] During the years ended December 31, 2023, we signed various Merchant Agreements which are secured by second position rights to all customer receipts until the loan has been repaid in full and subject to interest rates of 4.1% - 100.9% per month. Under the terms of these agreements, we received the disclosed Purchase Price and agreed to repay the disclosed Purchase Amount, which is collected by the Merchant lenders at the Daily Payment Rate. We accounted for the Merchant Agreements as loans under ASC 860 because while we provided rights to current and future receipts, we still had control over the receipts. The difference between the Purchase Amount and the Purchase Price is imputed interest that is recorded as interest expense when paid each day. The Company’s Chief Executive Officer guarantees the Company’s performance of all representations, warranties, and covenants made by the Company in the Agreement. For loans outstanding on June 30, 2024, and December 31, 2023, the maturity dates ranged from July 2023 to October, 2024.
[4] The Company entered a COVID-19 government loan in 2020, the Economic Injury Disaster Loan (or “EIDL”). The Company’s EIDL loan, $150,000, accrues interest at 3.75% and requires monthly payments of $731 for principal and interest beginning in December 2022. The balance of the principal will be due in 30 years. In connection with the EIDL loan the Company entered into a security agreement with the SBA, whereby the Company granted the SBA a security interest in all the Company’s right, title and interest in all of the Company’s assets. During the six months ended June 30, 2024, the Company repaid $1,379 principal on this loan. During the year ended December 31, 2020, the Company borrowed $367,039 (two-year term and 1% interest rate per annum) under the Payroll Protection program (or “2020 PPP”). During the year ended December 31, 2021, the Company borrowed $367,039 through a second Payroll Protection program (or “2021 PPP”) and extended the monthly payment date on the EIDL to December 2022. In year 2021, both 2020 PPP and 2021 PPP were forgiven by the United States and SBA.