XML 28 R17.htm IDEA: XBRL DOCUMENT v3.21.1
Debt (Tables)
3 Months Ended
Mar. 31, 2021
Debt  
Summary of Debt

 

 

March 31,

2021

 

 

December 31,

2020

 

Notes payable

 

$

2,316,517

 

 

$

2,639,500

 

Convertible notes payable

 

 

1,798,700

 

 

 

319,000

 

PPP Loan

 

 

52,612

 

 

 

52,612

 

Vehicle financing

 

 

48,777

 

 

 

55,918

 

Note payable – related party

 

 

48,537

 

 

 

49,887

 

Note payable – UPT minority owner

 

 

110,000

 

 

 

110,000

 

 

 

 

4,375,143

 

 

 

3,226,917

 

Debt discount

 

 

(611,798

)

 

 

(250,500

)

 

 

 

3,763,345

 

 

 

2,976,417

 

Less: current portion

 

 

(3,729,819

)

 

 

(2,938,836

)

Long-term portion

 

$

33,526

 

 

$

37,581

 

Summary of notes payable warrants issued

 

 

Number of

Warrants

 

 

Weighted-

average

Exercise

Price

 

 

Weighted-

average

Remaining

Life

(Years)

 

 

Aggregate

Intrinsic

Value

 

Outstanding, December 31, 2020

 

 

23,467,717

 

 

$

0.04

 

 

 

3.1

 

 

$

36,800

 

Granted

 

 

2,000,000

 

 

 

0.10

 

 

 

--

 

 

 

--

 

Forfeited or expired

 

 

--

 

 

 

--

 

 

 

--

 

 

 

--

 

Exercised

 

 

--

 

 

 

--

 

 

 

--

 

 

 

--

 

Outstanding, March 31, 2021

 

 

25,467,717

 

 

 

0.04

 

 

 

2.8

 

 

 

608,260

 

Exercisable, March 31, 2021

 

 

25,467,717

 

 

$

0.04

 

 

 

2.8

 

 

$

608,260

 

Schedule of future contractual maturities of debt

Year ending December 31,

 

 

 

 

 

 

 

2021

 

$

4,341,617

 

2022

 

 

15,008

 

2023

 

 

15,008

 

2024

 

 

3,510

 

 

 

$

4,375,143