Line of Credit and Notes Payable, Net of Discount (Tables)

12 Months Ended

Dec. 31, 2024

Line of Credit and Notes Payable, Net of Discount

Summary of notes payable


Notes payable, net of discount		December 31, 2024			December 31, 2023
Note payable issued November 29, 2021		$	336,983		$	—
Note payable issued December 1, 2021			1,500,600			—
Note payable issued January 12, 2023			—			220,000
Note payable issued August 18, 2023			64,000			—
Note payable issued November 29, 2023			33,000			—
Total notes payable			1,934,583			220,000
Less: Current portion			(433,983)			(220,000)
Less: Fair value adjustment for debt			(906,659)			—
Total notes payable, net of current portion		$	593,941		$	—

Schedule of required principal payments of notes payable and line of credit


Year ending December 31, 2025		$	438,550
Year ending December 31, 2026			26,535
Year ending December 31, 2027			37,720
Year ending December 31, 2028			39,008
Year ending December 31, 2029			40,646
Thereafter			1,352,123
Total		$	1,934,583