Quarterly report pursuant to Section 13 or 15(d)

Related Party (Tables)

v3.23.3
Related Party (Tables)
9 Months Ended
Sep. 30, 2023
Related Party  
Schedule of Unsecured notes payable related party outstanding

 

 

September 30,

 

 

December 31,

 

 

 

2023

 

 

2022

 

Unsecured note payable

 

$ 13,154,931

 

 

$ 13,154,931

 

 

 

 

 

 

 

 

 

 

Less fair value adjustment on extinguishment, net of amortized discount of $1,215,663 and $230,868, respectively

 

 

(2,507,080 )

 

 

(3,491,875 )

 

 

 

 

 

 

 

 

 

Total unsecured note payable

 

 

10,647,851

 

 

 

9,663,056

 

 

 

 

 

 

 

 

 

 

Less current portion

 

 

-

 

 

 

-

 

 

 

 

 

 

 

 

 

 

Unsecured note payable, net of current portion

 

$ 10,647,851

 

 

$ 9,663,056

 

Schedule of profit share liabilities

Profit Share as of January 1, 2023

 

$ 3,638,260

 

Addition

 

 

-

 

Loss on change in fair value of profit share

 

 

613,445

 

Profit Share as of September 30, 2023

 

$ 4,251,705

 

 

 

 

 

 

Profit Share as of January 1, 2022

 

$ 2,836,743

 

Addition

 

 

-

 

Loss on change in fair value of profit share

 

 

476,153

 

Profit Share as of September 30, 2022

 

$ 3,312,896