v3.26.1
SCHEDULE OF RELATED PARTY PAYABLES (Details) - USD ($)
Dec. 31, 2025
Dec. 31, 2024
Related Party [Member]    
Related Party Transaction [Line Items]    
Total related-party debt $ 3,044,695 $ 2,705,608
Less: Current portion (1,205,887) (1,204,567)
Related-party debt, long term 1,838,808 1,501,041
Convertible Promissory Note One [Member]    
Related Party Transaction [Line Items]    
Total related-party debt [1] 737,924 607,995
Convertible Promissory Note Two [Member]    
Related Party Transaction [Line Items]    
Total related-party debt [2] 394,841 324,304
Convertible Promissory Note Three [Member]    
Related Party Transaction [Line Items]    
Total related-party debt [3] 706,043 568,742
Working Capital Promissory Note [Member]    
Related Party Transaction [Line Items]    
Total related-party debt [4] $ 1,205,887 $ 1,204,567
[1] On April 27, 2020, we received proceeds of $1,300,000 from DBR Capital, LLC, an entity controlled by a member of our Board of Directors, and entered into a convertible promissory note. The note is secured by collateral of the Company and its subsidiaries. The note bears interest at 20% per annum, payable monthly, and the principal is due and payable on April 27, 2030. Per the original terms of the agreement, the note was convertible into common stock at a conversion price of $0.01257 per share, which was amended on November 9, 2020 to reduce the conversion price to $0.007 per share. At inception we recorded a beneficial conversion feature and debt discount of $1,300,000. During the year ended December 31, 2025, we recognized $129,929 of the debt discount into interest expense, as well as expensed an additional $260,017 of interest expense on the note, all of which was repaid during the period.
[2] On May 27, 2020, we received proceeds of $700,000 from DBR Capital, LLC, an entity controlled by a member of our Board of Directors, and entered into a convertible promissory note. The note is secured by collateral of the Company and its subsidiaries. The note bears interest at 20% per annum, payable monthly, and the principal is due and payable on April 27, 2030. Per the original terms of the agreement, the note was convertible into common stock at a conversion price of $0.01257 per share, which was amended on November 9, 2020 to reduce the conversion price to $0.007 per share. At inception we recorded a beneficial conversion feature and debt discount of $700,000. During the year ended December 31, 2025, we recognized $70,537 of the debt discount into interest expense as well as expensed an additional $140,000 of interest expense on the note, all of which was repaid during the period.
[3] On November 9, 2020, we received proceeds of $1,300,000 from DBR Capital, LLC, an entity controlled by a member of our Board of Directors, and entered into a convertible promissory note. The note is secured by collateral of the Company and its subsidiaries. The note bears interest at 38.5% per annum, made up of a 25% interest rate per annum and a facility fee of 13.5% per annum, payable monthly beginning February 1, 2021, and the principal is due and payable on April 27, 2030. Per the terms of the agreement, the note is convertible into common stock at a conversion price of $0.007 per share. At inception we recorded a beneficial conversion feature and debt discount of $1,300,000. During the year ended December 31, 2025, we recognized $137,301 of the debt discount into interest expense as well as expensed an additional $500,500 of interest expense on the note, all of which was repaid during the period.
[4] On March 22, 2021, we entered into Securities Purchase Agreements to purchase 100% of the operating assets of SSA Technologies LLC, an entity that owns and operates a FINRA-registered broker-dealer. SSA is controlled and partially owned by Joseph Cammarata, our former Chief Executive Officer. (See Note 10). Commencing upon execution of the agreements and through the closing of the transactions, we agreed to provide certain transition service arrangements to SSA. In connection with the transactions, we entered into a Working Capital Promissory Note with SSA under which SSA was to have advanced to us up to $1,500,000 before the end of 2021; however, SSA only provided advances of $1,200,000, to date. The note bears interest at the rate of 0.11% per annum. The note was due and payable by January 31, 2022; however, has not yet been repaid as we consider our legal options in light of SSA’s failure to complete its funding obligations, and the other damages we sustained as a result of the actions of Mr. Cammarata. During the year ended December 31, 2025, we recorded interest expense of $1,320 on the note. The note was to have been secured by the pledge of 12,000,000 shares of our common stock; however, it remains unsecured as the pledge of shares was not implemented at the closing of the loan.