| SCHEDULE OF RELATED PARTY PAYABLES |
Our
related-party payables consisted of the following:
SCHEDULE
OF RELATED PARTY PAYABLES
| | |
June
30, 2026 | | |
December
31, 2025 | |
| Convertible Promissory Note entered
into on 4/27/20, net of debt discount of $497,645
as of June 30, 2026 [1] | |
$ | 802,355 | | |
$ | 737,924 | |
| Convertible Promissory Note entered into on
5/27/20, net of debt discount of $270,182
as of June 30, 2026 [2] | |
| 429,818 | | |
| 394,841 | |
| Convertible Promissory Note entered into on
11/9/20, net of debt discount of $525,869
as of June 30, 2026 [3] | |
| 774,131 | | |
| 706,043 | |
| Working Capital Promissory
Note entered into on 3/22/21 [4] | |
| 1,206,547 | | |
| 1,205,887 | |
| Total related-party debt | |
| 3,212,851 | | |
| 3,044,695 | |
| Less: Current portion | |
| (1,206,547 | ) | |
| (1,205,887 | ) |
| Related-party debt,
long term | |
$ | 2,006,304 | | |
$ | 1,838,808 | |
| [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 six months ended June 30, 2026, we recognized $64,431 of the debt discount into interest expense, and expensed
an additional $130,008 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 six months ended June 30, 2026, we recognized $34,977 of the debt discount into interest expense and expensed
an additional $70,002 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 six months ended June 30, 2026, we recognized $68,088 of the debt discount into interest expense and expensed
an additional $250,250 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 six months ended
June 30, 2026, we recorded interest expense of $660 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. |
|