Quarterly report pursuant to Section 13 or 15(d)

NOTES PAYABLE (Tables)

v3.24.1.u1
NOTES PAYABLE (Tables)
3 Months Ended
Mar. 31, 2024
Debt Disclosure [Abstract]  
SCHEDULE OF NOTES PAYABLE

The net carrying amounts of the liability components consists of the following:

 

 

 

March 31, 2024

 

 

December 31, 2023

 

 

 

 

 

 

 

 

Principal

 

$

12,972,769

 

 

$

16,303,738

 

Less: debt discount

 

 

(2,954,390

)

 

 

(2,954,390

)

Accretion of debt discount

 

 

2,746,536

 

 

 

2,558,866

 

Net carrying amount

 

$

12,764,915

 

 

$

15,908,214

 

    Less: current portion of long-term debt

 

 

(12,764,915

)

 

 

(15,908,214

)

Total long-term debt, net of discount

 

$

-

 

 

$

-

 

SCHEDULE OF PRINCIPAL MATURITIES ON LONG TERM DEBT

The following table summarizes the future principal payments, including the $1,590,000 final payment, due under the current portion of long-term debt:

 

Quarterly Periods Ending

 

Principal Payments and final payment on Loan Agreement

 

 

 

 

 

 

 

June 30, 2024

 

$

2,152,447

 

 

 

September 30, 2024

 

 

12,410,322

 

 

 

December 31, 2024

 

 

 

 

 

Total Fiscal Year Ending 2024

 

 

 

$

14,562,769