XML 57 R47.htm IDEA: XBRL DOCUMENT v3.20.4
Debt Agreements (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2020
Dec. 31, 2019
Debt Disclosure [Abstract]    
Schedule of long-term debt consisted

(Amounts in US$’s)

 

Maturity Date

 

September 30, 2020

 

December 31, 2019

Amount
Outstanding

 

Interest
Rate

 

Amount
Outstanding

 

Interest
Rate

Secured Notes Payable

     

 

 

 

   

 

 

 

 

 

   

 

Secured note payable*

 

February 28, 2020

 

$

788,709

 

 

12.5

%

 

$

788,709

 

 

8.5

%

Secured note payable*

 

March 1, 2022

 

 

186,709

 

 

9.0

%

 

 

224,288

 

 

9.0

%

Secured note payable*

 

September 1, 2021

 

 

18,980

 

 

7.9

%

 

 

21,571

 

 

7.9

%

Secured note payable

 

November 26, 2021

 

 

2,000,000

 

 

9.0

%

 

 

2,000,000

 

 

9.0

%

Secured note payable

 

December 26, 2020

 

 

211,667

 

 

78.99

%

 

 

 

 

 

Secured note payable*

 

September 15, 2020

 

 

855,120

 

 

36.0

%

 

 

 

 

 

Secured note payable*

 

October 15, 2020

 

 

2,007,971

 

 

5.0

%

 

 

 

 

 

Total secured notes payable

     

 

6,069,156

 

   

 

 

 

3,034,568

 

   

 

Notes Payable

     

 

 

 

   

 

 

 

 

 

   

 

Equipment financing loan

 

September 15, 2020

 

 

 

 

 

 

 

3,828

 

 

8.8

%

Note payable

 

July 9, 2019

 

 

 

 

 

 

 

200,000

 

 

18.0

%

Note payable

 

September 1, 2019

 

 

 

 

 

 

 

200,000

 

 

18.0

%

Note payable*

 

September 30, 2020

 

 

500,000

 

 

10.0

%

 

 

500,000

 

 

10.0

%

Note payable*

 

September 30, 2020

 

 

175,000

 

 

10.0

%

 

 

175,000

 

 

10.0

%

Note payable*

 

August 31, 2020

 

 

3,500,000

 

 

12.0

%

 

 

5,000,000

 

 

10.0

%

Note payable

 

July 9, 2019

 

 

 

 

 

 

 

200,000

 

 

18.0

%

Notes payable*

 

December 6, 2019

 

 

66,700

 

 

18.0

%

 

 

450,100

 

 

18.0

%

Note payable

 

November 30, 2020

 

 

500,000

 

 

0.0

%

 

 

 

 

 

Notes payable*

 

June 30, 2020

 

 

379,588

 

 

0.0

%

 

 

 

 

 

Notes payable*

 

June 30, 2020

 

 

165,986

 

 

0.0

%

 

 

 

 

 

Note payable*

 

February 16, 2023

 

 

83,309

 

 

3.0

%

 

 

 

 

 

Equipment financing loan*

 

November 9, 2023

 

 

61,287

 

 

8.5

%

 

 

 

 

 

Equipment financing loan*

 

December 19, 2023

 

 

89,912

 

 

6.7

%

 

 

 

 

 

Equipment financing loan*

 

January 17, 2024

 

 

41,390

 

 

6.7

%

 

 

 

 

 

Note payable*

 

September 30, 2020

 

 

290,000

 

 

0.0

%

 

 

 

 

 

Note Payable*

 

October 13, 2020 through November 30, 2020

 

 

1,200,000

 

 

15.0 – 18.0

%

 

 

 

 

 

PPP loans

 

April 30, 2022 through May 26, 2022

 

 

455,184

 

 

1.0

%

 

 

 

 

 

PPP loan

 

May 14, 2022

 

 

24,028

 

 

1.0

%

 

 

 

 

 

PPP loan

 

August 11, 2025

 

 

103,659

 

 

1.0

%

 

 

 

 

 

Total notes payable

     

 

7,636,043

 

   

 

 

 

6,728,928

 

   

 

       

 

 

 

   

 

 

 

 

 

   

 

Senior Debentures

     

 

 

 

   

 

 

 

 

 

   

 

Senior debenture*

 

December 31, 2019

 

 

84,000

 

 

15.0

%

 

 

100,000

 

 

15.0

%

Total senior debentures

     

 

84,000

 

   

 

 

 

100,000

 

   

 

       

 

 

 

   

 

 

 

 

 

   

 

Convertible Notes Payable

     

 

 

 

   

 

 

 

 

 

   

 

Convertible note payable*

 

January 29, 2021

 

 

374,137

 

 

24.0

%

 

 

 

 

 

Convertible note payable

 

November 20, 2020

 

 

1,700,000

 

 

5.0

%

 

 

 

 

 

Total convertible notes payable

     

 

2,074,137

 

   

 

 

 

 

 

 

       

 

 

 

   

 

 

 

 

 

   

 

Senior Convertible Debentures

     

 

 

 

   

 

 

 

 

 

   

 

Senior convertible debenture

 

December 31, 2019

 

 

 

 

 

 

 

25,000

 

 

15.0

%

Senior convertible debenture

 

December 31, 2021

 

 

250,000

 

 

10.0

%

 

 

250,000

 

 

10.0

%

Senior convertible debenture

 

November 30, 2020

 

 

1,000,000

 

 

9.0

%

 

 

 

 

 

Total senior convertible debentures

     

 

1,250,000

 

   

 

 

 

275,000

 

   

 

Total long-term debt

     

 

17,113,336

 

   

 

 

 

10,138,496

 

   

 

Less unamortized discounts and debt issuance costs

     

 

(3,990,019

)

   

 

 

 

(4,749,004

)

   

 

Total long-term debt, less discounts and debt issuance costs

     

 

13,123,317

 

   

 

 

 

5,389,492

 

   

 

Less current portion of
long-term debt

     

 

(13,123,317

)

   

 

 

 

(5,389,492

)

   

 

Debt classified as long-term debt

     

$

 

   

 

 

$

 

   

 

____________

*        Note is in default. Refer to further discussion below.

        December 31, 2019  
(Amounts in US$'s)   Maturity Date   Amount
Outstanding
    Interest
Rate
 
Secured Notes Payable                    
Secured note payable   February 28, 2020   $ 788,709       8.5 %
Secured note payable   March 1, 2022     224,288       9.0 %
Secured note payable   September 1, 2021     21,571       7.9 %
Secured note payable   November 26, 2021     2,000,000       9.0 %
Total secured notes payable         3,034,568          
Notes Payable                    
Equipment financing loan   September 15, 2020     3,828       8.8 %
Note payable   July 9, 2019     200,000       18.0 %
Note payable   September 1, 2019     200,000       18.0 %
Note payable   September 30, 2020     500,000       10.0 %
Note payable   September 30, 2020     175,000       10.0 %
Note payable   March 30, 2020     5,000,000       10.0 %
Note payable   July 9, 2019     200,000       18.0 %
Notes payable   December 6, 2019     450,100       18.0 %
Total notes payable         6,728,928          
Senior Convertible Debentures                    
Senior convertible debenture   December 31, 2019     100,000       15.0 %
Senior convertible debenture   December 31, 2019     25,000       15.0 %
Senior convertible debenture   December 31, 2021     250,000       10.0 %
Total senior convertible debentures         375,000          
Total long-term debt         10,138,496          
Less unamortized discounts and debt issuance costs         (4,749,004 )        
Total long-term debt, less discounts and debt issuance costs         5,389,492          
Less current portion of long-term debt         (5,389,492 )        
Debt classified as long-term debt       $

         
Schedule of future maturities of long-term debt

(Amounts in US$’s)

   

Remainder of 2020

 

$

14,065,711

2021

 

 

2,344,018

2022

 

 

543,028

2023

 

 

55,944

2024

 

 

1,035

Thereafter

 

 

103,600

Total

 

$

17,113,336

(Amounts in US$'s)  Total 
2020  $7,888,496 
2021   2,250,000 
2022    
2023    
2024    
Thereafter    
Total  $

10,138,496