| Schedule of related party debt |
| | Principal | | | | | Effective | | | Stated Interest | | | March 31, | | | December 31, | | Payment date | | Amount | | | Maturity date | | Interest 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 | | | 354 | % | | | 10 | % | | | 2,000,000 | | | | - | | Total Convertible notes | | | | | | | | | | | | | | | | $ | 2,576,693 | | | $ | 576,693 | | Less: Unamortized debt discount | | | | | | | | | | | | | | | | | (1,793,237 | ) | | | - | | | | | | | | | | | | | | | | | | | 783,456 | | | | 576,693 | | Less: Current portion | | | | | | | | | | | | | | | | | (783,456 | ) | | | (576,693 | ) | Long -term portion | | | | | | | | | | | | | | | | $ | - | | | $ | - | |
|
| | December 31, | | | December 31, | | Related Party | | 2024 | | | 2023 | | A | | $ | - | | | $ | 897,197 | | B | | | - | | | | 411,880 | | | | $ | - | | | $ | 1,309,077 | |
|
| Schedule of expenses to related parties and their nature |
| | Three Months Ended | | | | | | | | | March 31 | | | | | | | Related Party | | 2025 | | | 2024 | | | Nature of transaction | | Financial Statement Line Item | | A | | $ | 14,220 | | | $ | - | | | Interest payable related to Convertible note | | Interest expenses - related party | | A | | $ | 2,103,600 | | | $ | - | | | 150,000 Series C preferred stock for consulting fee | | Professional fees - related party | | C | | $ | 141,500 | | | $ | 25,000 | | | Cash paid for management fee | | Management compensation | | D | | $ | 16,000 | | | $ | 16,800 | | | Cash paid for consulting fees | | Professional fees - related party | | D | | $ | 4,000 | | | $ | 4,200 | | | Cash paid for consulting and advisory fees | | Cost of revenue - related party | | E | | $ | - | | | $ | 28,854 | | | Cash paid for management fee | | Professional fees - related party | | E | | $ | 91,290 | | | $ | 43,146 | | | 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 | | 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 | |
|
| | Year Ended | | | | | | | | | December 31 | | | | | | | Related Party | | 2024 | | | 2023 | | | Nature of transaction | | Financial Statement Line Item | | D | | $ | 77,600 | | | $ | 120,400 | | | Cash paid for consulting fees | | Professional fees - related party | | D | | $ | 19,400 | | | $ | 30,100 | | | Cash paid for consulting and advisory fees | | Cost of revenue – related party | | E | | $ | 163,654 | | | $ | 139,196 | | | Cash paid for management fee | | Professional fees - related party | | E | | $ | 81,917 | | | $ | 47,304 | | | Cash paid for royalty and sales commissions (See Note14) | | Cost of revenue – related party | | F | | $ | 214,950 | | | $ | - | | | 250,000 shares of common stock issued for advisory fee | | Professional fees - related party | | G | | $ | 429,900 | | | $ | - | | | 500,000 shares of common stock issued for advisory fee | | Professional fees - related party | | H | | $ | 128,970 | | | $ | - | | | 150,000 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 | | $ | 348,000 | | | $ | - | | | 20,000 shares of Series C preferred stock for advisory fee | | Professional fees - related party | | K | | $ | 85,980 | | | $ | - | | | 100,000 shares of common stock issued for advisory fee | | Professional fees - related party | |
|