v3.26.1
NOTES PAYABLE
6 Months Ended
Jun. 30, 2026
Notes Payable  
NOTES PAYABLE

NOTE 9: NOTES PAYABLE

 

Notes payable consists of the following:

 

   June 30,
2026
   December 31,
2025
   Maturity  Interest Rate 
Economic Injury Disaster Loan - originated in May 2020  $500,000   $500,000   30 years   3.75%
Promissory note - originated in February 2021   1,305,373    1,305,373   5 years   4.0%
Promissory note - originated in April 2021 (1)   676,693    676,693   1 year   12%
Promissory note - originated in July 2021 (1)   282,000    282,000   1 year   12%
Promissory note - originated in September 2021   1,985    7,940   $1,383.56 monthly payment for 60 months   28%
Promissory note - originated in April 2022   13,542    22,064   $1,695.41 monthly payment for 36 months   16.0%
Promissory note - originated in July 2022   12,641    18,629   $1,485.38 monthly payment for 60 months   18%
Promissory note - originated in August 2022   6,443    9,314   $589.92 monthly payment for 60 months   8%
Promissory note - originated in October 2022   374,703    502,907   $1,749.00 daily payment for 30 days   66%
Promissory note - originated in January 2023   -    464   $237.03 monthly payment for 36 months   25%
Promissory note - originated in March 2023   46,066    52,322   $1,521.73 monthly payment for 60 months   18%
Promissory note - originated in March 2023   -    1,652   $559.25 monthly payment for 36 months   17%
Promissory note - originated in April 2023   21,115    21,115   $3,999.00 monthly payment for 12 months   12%
Promissory note - originated in April 2023   23,054    23,054   $3,918.03 monthly payment for 12 months   6%
Promissory note - originated in August 2023   1,554    4,570   36 months   14%
Promissory note - originated in December 2023   699,250    799,250   12 months   10%
Promissory note - originated in November 2025   -    175,000   3 months   25%
Promissory note - originated in March 2026   283,928    -   3 months   25%
    4,248,347    4,402,347         
Less debt discount and debt issuance cost   (264,596)   (282,718)        
    3,983,751    4,119,629         
Less current portion of promissory notes payable   3,451,978    2,566,177         
Long-term promissory notes payable  $531,773   $1,553,452         

 

During the six months ended June 30, 2026 and 2025, we recognized interest expense of $452,766 and $214,971, and amortization of debt discount, included in interest expense of $243,207 and $91,350, respectively.

 

 

Slate Advance Agreement

 

In March 2023 we entered into an agreement (the “Slate Agreement”) with Slate Advance (“Slate”) pursuant to which we sold $1,482,000 in future receivables (the “Slated Receivables Purchased Amount”) to Slate in exchange for payment to the Company of $975,000 in cash less fees of $40,325. The Company agreed to pay Slate at maximum of $14,999 each day until the Slate Receivables Purchased Amount is paid in full. The term of the Slate Agreement is indefinite. There is no stated interest rate. We recorded the difference between the purchase price and the receivable purchase as a debt discount. The debt discount balance is amortized as payments are made and recorded as interest expense.

 

In order to secure payment and performance of the Company’s obligations to Slate under the Slate Agreement, the Company granted to Slate a security interest in the following collateral: all accounts receivable and all proceeds as such term is defined by Article 9 of the UCC. We also agreed not to create, incur, assume, or permit to exist, directly or indirectly, any lien on or with respect to any of such collateral.

 

We analyzed the transaction under the guidance of ASC 470-60 Troubled Debt Restructuring to determine if the transaction qualified as a troubled debt restructuring. For a debt restructuring to be considered troubled, the debtor must be experiencing financial difficulty, and the creditor must have granted a concession. We analyzed the Slate Transaction under ASC 470-60 and determined that we met one of the definitions of a company experiencing financial difficulty, such as currently in default of any of our debts. As we are not in default, the fair value of the debt has not changed, we did not recognize gain or loss as the fair value has not changed, and the future undiscounted cash flows are not greater or smaller than the carrying value, the creditor has not granted any concessions. We believe that the debt does not fall into the troubled debt restructuring guidance since no concessions were granted by the creditor.

 

Effective June 1, 2023, the Company exchanged its convertible promissory note originally issued on December 21, 2021 in the amount of $555,555 in favor of Westland Properties, LLC for the issuance of a new promissory note issued in favor of Westland Properties, LLC in the amount of $665,000 (the “Exchange Note”). The original convertible Note was cancelled as a result of the exchange and the issuance of the Exchange Note. Terms of the Exchange Note include, without limitation, the following:

 

  a. Principal balance of $665,000, interest rate of 3%, default interest rate of 18%;
     
  b. $115,000 on or prior to July 25, 2023;
     
  c. A series of nine (9) monthly payments to the Holder in the amount of $38,889 with the first payment beginning September 1, 2023 with the final payment to be adjusted for any interest; and
     
  d. $200,000 on the earlier of (i) three (3) business days following the Company’s successful listing (“Uplisting”) on any of the NYSE American, the Nasdaq Capital Market, the Nasdaq Global Market, the Nasdaq Global Select Market or the New York Stock Exchange or (ii) the receipt of not less than $4,000,000 in funding from a single transaction (in either event an “Uplist Payment”)
     
  e. Maturity date of September 30, 2021. Notes were fully converted in February 2021

 

In addition to exchanging the original Note, Westland Properties, LLC forgave $4,724,299 in default accrued interest and interest of $179,782.