XML 30 R17.htm IDEA: XBRL DOCUMENT v3.22.2.2
Debt (Tables)
9 Months Ended
Sep. 30, 2022
Debt  
Summary of Debt

 

 

September 30,

2022

 

 

December 31,

2021

 

Notes payable

 

$1,412,471

 

 

$1,236,000

 

Notes payable in default

 

 

1,078,500

 

 

 

1,078,500

 

Convertible notes payable

 

 

1,441,640

 

 

 

1,610,750

 

Vehicle financing

 

 

32,165

 

 

 

44,927

 

Note payable – related party

 

 

45,511

 

 

 

42,462

 

Note payable – UPT minority owner

 

 

100,000

 

 

 

100,000

 

 

 

 

4,110,287

 

 

 

4,112,639

 

Debt discount

 

 

(184,524 )

 

 

(69,307 )

 

 

 

3,925,763

 

 

 

4,043,332

 

Less: current portion

 

 

3,905,713

 

 

 

4,012,639

 

Long-term portion

 

$20,050

 

 

$30,693

 

Summary of notes payable warrants issued

 

 

Number of

Warrants

 

 

Weighted-

average

Exercise

Price

 

 

Weighted-

average

Remaining

Life

(Years)

 

 

Aggregate

Intrinsic

Value

 

Outstanding, December 31, 2021

 

 

25,400,000

 

 

$0.05

 

 

 

2.3

 

 

$170,400

 

Granted

 

 

--

 

 

 

 

 

 

 

--

 

 

 

--

 

Forfeited or expired

 

 

--

 

 

 

 

 

 

 

--

 

 

 

--

 

Exercised

 

 

--

 

 

 

--

 

 

 

--

 

 

 

--

 

Outstanding, September 30, 2022

 

 

25,400,000

 

 

 

0.05

 

 

 

1.6

 

 

 

22,000

 

Exercisable, September 30, 2022

 

 

25,400,000

 

 

$0.05

 

 

 

1.6

 

 

$22,000

 

Schedule of future contractual maturities of debt

Year ending December 31,

 

 

 

 

 

 

 

2022

 

$4,090,237

 

2023

 

 

19,646

 

2024

 

 

404

 

 

 

$4,110,287