DEBT | NOTE 4 – DEBT Convertible Notes Payable From January 24, 2023 to June 6, 2023, the Company entered into fourteen 14% convertible note payable agreements with proceeds totaling $2,564,950. The convertible notes, which have identical terms, require quarterly interest payments with the principal due at maturity eighteen months from issuances and are convertible at $3.20 per share of common stock. The conversion features were valued at $461,238 and recorded as a derivative liability pursuant to the Company’s contract ordering policy (Note 1). In connection with the convertible notes, the Company issued a total of 5,129,900 warrants to purchase shares of common stock exercisable at $0.85 per share. The warrants, which were immediately vested, were valued at $4,510,387 and recorded as a derivative liability pursuant to the Company’s contract ordering policy. As a result of the derivative liabilities from the conversion features and warrants, and pursuant to ASC 815-15-30, the Company recorded debt discounts totaling $2,564,950, which were limited to the net proceeds from the convertible notes, with the remaining $2,406,675 recognized as financing costs on the accompanying condensed consolidated statements of operations. Included in the fourteen convertible notes payable is a 14% convertible note payable agreement with proceeds totaling $100,000 with the Company’s CEO issued on January 24, 2023. The convertible note requires quarterly interest payments with the principal due at maturity eighteen months from issuance and is convertible at $3.20 per share of common stock. The conversion feature was valued at $22,569 and recorded as a derivative liability pursuant to the Company’s contract ordering policy (Note 1). In connection with the convertible note, the Company issued 200,000 warrants to purchase shares of common stock exercisable at $0.85 per share. The warrants, which were immediately vested, were valued at $209,180 and recorded as a derivative liability pursuant to the Company’s contract ordering policy. As a result of the derivative liabilities from the conversion features and warrants, and pursuant to ASC 815-15-30, the Company recorded a debt discount totaling $100,000, which were limited to the net proceeds from the convertible notes, with the remaining $131,749 recognized as financing costs on the accompanying condensed consolidated statements of operations. From June 30, 2023 to August 31, 2023, the Company entered into seven 14% convertible note payable agreements with proceeds totaling $910,000. The convertible notes, which have identical terms, require quarterly interest payments with the principal due at maturity eighteen months from issuance and are convertible at $3.20 per share of common stock. In connection with the note agreements, the Company issued a total of 1,820,000 warrants exercisable at $0.85 per share which expire two years from issuance. The warrants, which were immediately vested, were valued at $1,160,925 and resulted in additional discount on the notes totaling $508,607 pursuant to ASC 470-20-30, “Debt”. The following table presents a summary of the Company’s convertible notes payable at September 30, 2023: Conversion Balances - At Issuance Balances - 9/30/2023 Origination Maturity Interest Rate Principal Discount Principal Discount 1/24/2023 7/24/2024 14 % $3.20/Share $ 100,000 $ 100,000 $ 100,000 $ 54,552 1/25/2023 7/25/2024 14 % $3.20/Share 74,975 74,975 74,975 41,155 1/30/2023 7/30/2024 14 % $3.20/Share 100,000 100,000 100,000 55,552 2/17/2023 8/17/2024 14 % $3.20/Share 1,000,000 1,000,000 1,000,000 583,330 3/7/2023 9/7/2024 14 % $3.20/Share 100,000 100,000 100,000 62,664 3/14/2023 9/10/2024 14 % $3.20/Share 250,000 250,000 250,000 159,666 3/27/2023 9/27/2024 14 % $3.20/Share 100,000 100,000 100,000 66,164 3/30/2023 9/30/2024 14 % $3.20/Share 79,975 79,975 79,975 53,316 4/6/2023 10/6/2024 14 % $3.20/Share 50,000 50,000 50,000 33,332 4/7/2023 10/7/2024 14 % $3.20/Share 400,000 400,000 400,000 266,668 5/5/2023 11/5/2024 14 % $3.20/Share 200,000 200,000 200,000 144,445 5/9/2023 11/9/2024 14 % $3.20/Share 50,000 50,000 50,000 37,388 5/12/2023 11/12/2024 14 % $3.20/Share 50,000 50,000 50,000 37,388 6/6/2023 12/6/2024 14 % $3.20/Share 10,000 10,000 10,000 7,776 6/30/2023 12/30/2024 14 % $3.20/Share 50,000 28,334 50,000 23,612 7/7/2023 1/7/2025 14 % $3.20/Share 25,000 14,775 25,000 12,315 7/21/2023 1/21/2025 14 % $3.20/Share 35,000 20,103 35,000 17,319 7/26/2023 1/26/2025 14 % $3.20/Share 100,000 56,527 100,000 49,747 8/10/2023 2/10/2025 14 % $3.20/Share 500,000 268,545 500,000 243,625 8/24/2023 2/24/2023 14 % $3.20/Share 100,000 60,313 100,000 56,412 8/31/2023 2/28/2025 14 % $3.20/Share 100,000 60,010 100,000 56,676 $ 3,474,950 $ 2,063,102 Notes Payable On May 29, 2020, Loyal received a $20,400 Economic Injury Disaster Loan through the Small Business Administration. The note bears interest at 3.75% until maturity in March 2050. The note requires $100 monthly payments beginning in May 2022 until maturity. On January 11, 2022, the Company entered into a 10% note agreement with P&C Ventures, Inc. totaling $1,485,000, including an original issuance discount of $135,000. The note requires quarterly interest payments with the principal due at maturity on January 11, 2023. On January 11, 2023, the Company and P&C Ventures, Inc. agreed to amend the January 11, 2022, note payable. The Company accounted for the amendment as an extinguishment of existing debt and issuance of new debt pursuant to ASC 470-50-40. As part of the agreement, $78,929 in accrued and unpaid interest was added to the principal balance, bringing the total principal balance of the note payable to $1,563,929. Additionally, the interest rate and maturity date were amended to 14% and October 11, 2023, respectively. In connection with the amendment, the Company issued P&C Ventures, Inc. 3,127,858 warrants to purchase shares of common stock exercisable at $0.85 per share. The warrants, which were immediately vested, were valued at $3,309,045 and recorded as a derivative liability pursuant to the Company’s contract ordering policy (Note 1). As a result of the derivative liability from the warrants, and pursuant to ASC 815-15-30, the Company recorded a debt discount totaling $1,563,929, which was limited to the net proceeds from the note, with the remaining $1,745,116 recognized as financing costs on the accompanying condensed consolidated statements of operations. On July 10, 2023, the Company and P&C Ventures, Inc. agreed to extend the maturity of the note payable, which had an outstanding principal balance of $1,563,929, from October 11, 2023 to December 11, 2023. The Company accounted for the amendment as an extinguishment of existing debt and issuance of new debt pursuant to ASC 470-50-40. In connection with the amendment, the Company agreed to extend the exercise date of 2,700,000 warrants to purchase shares of common stock exercisable at $0.25 per share from July 11, 2023 to December 11, 2023. The extension of the warrants, which were revalued at $1,825,800, resulted in a discount on the note totaling $842,375 pursuant to ASC 470-20-30. The following table presents a summary of the Company’s notes payable at September 30, 2023: Balances - At Issuance Balances - 9/30/2023 Origination Maturity Interest Principal Discount Principal Discount 5/29/2020 3/31/2050 4 % $ 20,400 $ - $ 20,400 $ - 7/29/2022 1/29/2024 10 % 50,000 29,664 50,000 6,592 8/11/2022 2/11/2024 10 % 150,000 88,247 150,000 22,058 8/15/2022 2/15/2024 10 % 50,000 29,513 50,000 7,373 8/31/2022 2/28/2024 10 % 80,000 45,827 80,000 12,729 9/1/2022 3/1/2024 10 % 50,000 29,922 50,000 8,316 9/7/2022 3/7/2024 10 % 50,000 29,922 50,000 8,316 9/12/2022 3/12/2024 10 % 50,000 30,316 50,000 9,266 9/29/2022 3/29/2024 10 % 100,000 59,839 100,000 19,947 11/9/2022 5/9/2024 10 % 25,000 25,000 25,000 10,416 11/15/2022 5/15/2024 10 % 100,000 100,000 100,000 41,663 7/10/2023 12/11/2023 14 % 1,563,929 1,563,929 1,563,929 393,108 $ 2,289,329 $ 539,784 The following table presents a summary of the Company’s notes payable at December 31, 2022: Balances - At Issuance Balances - 12/31/2022 Origination Maturity Interest Principal Discount Principal Discount 5/29/2020 3/31/2050 4 % $ 20,400 $ - $ 20,400 $ - 1/11/2022 1/11/2023 10 % 1,350,000 934,128 1,485,000 38,922 7/29/2022 1/29/2024 10 % 50,000 29,664 50,000 21,424 8/11/2022 2/11/2024 10 % 150,000 88,247 150,000 66,185 8/15/2022 2/15/2024 10 % 50,000 29,513 50,000 22,133 8/31/2022 2/28/2024 10 % 80,000 45,827 80,000 35,643 9/1/2022 3/1/2024 10 % 50,000 29,922 50,000 23,274 9/7/2022 3/7/2024 10 % 50,000 29,922 50,000 23,274 9/12/2022 3/12/2024 10 % 50,000 30,316 50,000 24,422 9/29/2022 3/29/2024 10 % 100,000 59,839 100,000 49,866 11/7/2022 11/7/2023 7 % 200,000 220,000 235,400 192,499 11/9/2022 5/9/2024 10 % 25,000 25,000 25,000 22,917 11/15/2022 5/15/2024 10 % 100,000 100,000 100,000 91,667 12/21/2022 12/21/2023 7 % 200,000 220,000 235,400 210,833 $ 2,681,200 $ 823,059 Line of Credit On October 3, 2014, the Company entered into a $30,000 line of credit agreement with a former member of Loyal. The line of credit has no maturity with interest at 8.00%. As of September 30, 2023 and December 31, 2022, the outstanding principal and accrued interest totaled $31,408 and $42,130, respectively. Future Maturities The table below summarizes future maturities of the Company’s debt as of September 30, 2023: December 31, Amount 2023 $ 1,593,929 2024 3,319,950 2025 860,000 2026 - 2027 - Thereafter 20,400 5,794,279 Less - Discounts (2,602,886 ) $ 3,191,393 |