Annual report pursuant to Section 13 and 15(d)

SCHEDULE OF ADVANCES ON FUTURE RECEIPTS (Details)

v3.22.1
SCHEDULE OF ADVANCES ON FUTURE RECEIPTS (Details) - USD ($)
12 Months Ended
Dec. 31, 2021
Dec. 31, 2020
Short-term Debt [Line Items]    
Original Borrowing $ 16,984,000  
Total 4,981,000 $ 177,000
Total (800,000) (67,000)
Total $ 4,181,000 110,000
Note One [Member]    
Short-term Debt [Line Items]    
Issuance Date [1] Dec. 01, 2015  
Maturity Date [1] Feb. 08, 2023  
Interest Rate [1] 12.00%  
Original Borrowing [1] $ 1,249,000  
Note One [Member] | Advance on Future Receipts [Member]    
Short-term Debt [Line Items]    
Issuance Date Jun. 30, 2020  
Maturity Date Feb. 25, 2021  
Interest Rate 28.00%  
Original Borrowing $ 506,000  
Total 89,000
Note Two [Member]    
Short-term Debt [Line Items]    
Issuance Date [2] Dec. 01, 2015  
Maturity Date [2] Apr. 01, 2017  
Interest Rate [2] 12.00%  
Original Borrowing [2] $ 112,000  
Note Two [Member] | Advance on Future Receipts [Member]    
Short-term Debt [Line Items]    
Issuance Date Jun. 30, 2020  
Maturity Date Feb. 25, 2021  
Interest Rate 28.00%  
Original Borrowing $ 506,000  
Total 88,000
Note Three [Member]    
Short-term Debt [Line Items]    
Issuance Date [3] Apr. 04, 2016  
Maturity Date [3] Jun. 04, 2021  
Interest Rate [3] 12.00%  
Original Borrowing [3] $ 343,000  
Note Three [Member] | Advance on Future Receipts [Member]    
Short-term Debt [Line Items]    
Issuance Date Oct. 29, 2021  
Maturity Date Apr. 28, 2022  
Interest Rate 5.00%  
Original Borrowing $ 2,120,000  
Total $ 1,299,000
Note Four [Member] | Advance on Future Receipts [Member]    
Short-term Debt [Line Items]    
Issuance Date Oct. 29, 2021  
Maturity Date Jul. 25, 2022  
Interest Rate 28.00%  
Original Borrowing $ 3,808,000  
Total $ 2,993,000
Note Five [Member] | Advance on Future Receipts [Member]    
Short-term Debt [Line Items]    
Issuance Date Dec. 23, 2021  
Maturity Date Jun. 22, 2022  
Interest Rate 5.00%  
Original Borrowing $ 689,000  
Total 689,000
Other [Member] | Advance on Future Receipts [Member]    
Short-term Debt [Line Items]    
Original Borrowing $ 9,355,000  
Other [Member] | Advance on Future Receipts [Member] | Minimum [Member]    
Short-term Debt [Line Items]    
Issuance Date Jan. 13, 2021  
Maturity Date Sep. 10, 2021  
Interest Rate 3.00%  
Other [Member] | Advance on Future Receipts [Member] | Maximum [Member]    
Short-term Debt [Line Items]    
Issuance Date Jun. 30, 2021  
Maturity Date Mar. 01, 2022  
Interest Rate 28.00%  
[1] On December 1, 2015, the Company issued a convertible note payable to Mr. Rory J. Cutaia, the Company’s majority stockholder and Chief Executive Officer, to consolidate all loans and advances made by Mr. Cutaia to the Company as of that date. The note bears interest at a rate of 12% per annum, secured by the Company’s assets, and matured on February 8, 2021, as amended. A total of 30% of the original note balance or $375,000 was convertible to common stock and was converted in 2018 while the remaining note balance of $825,000 was not convertible. During the year ended December 31, 2020, the Company made payments of $100,000. As of December 31, 2020, the outstanding balance of the note amounted to $725,000.
[2] On December 1, 2015, the Company issued a note payable to a former member of the Company’s board of directors, in the amount of $112,000, representing unpaid consulting fees as of November 30, 2015. The note is unsecured, bears interest at a rate of 12% per annum, and matured in April 2017. As of December 31, 2020, the outstanding principal balance of the note amounted to $112,000.
[3] On April 4, 2016, the Company issued a convertible note to Mr. Cutaia, in the amount of $343,000, to consolidate all advances made by Mr. Cutaia to the Company during the period December 2015 through March 2016. A total of 30% of the original note balance or $103,000 was convertible to common stock and was converted in 2018 while the remaining note balance of $240,000 was not convertible. The note bears interest at a rate of 12% per annum, is secured by the Company’s assets, and matured on June 4, 2021, as amended. On May 19, 2021 the Board approved the ability to convert the note payable into equity of the Company at the discretion of the holder. The conversion price is the fair market value of the Company’s common stock on the day of conversion. On May 19, 2021 $200,000 was converted into 194,175 shares of common stock. The conversion price was $1.03, which was the closing price of the Company’s common stock on the day of conversion.