XML 53 R41.htm IDEA: XBRL DOCUMENT v3.23.1
NOTES PAYABLE (Tables)
12 Months Ended
Dec. 31, 2022
Class of Warrant or Right [Line Items]  
Schedule of notes payable

December 31, 2022

December 31, 2021

Third-party

Related-party

Total

Third-party

Related-party

Total

2022 12% Notes

$

13,167,796

$

332,204

$

13,500,000

$

$

$

2020 10% Notes

6,580,000

6,580,000

Trees Transaction Notes

1,191,865

1,191,865

2,013,644

2,013,644

Green Tree Acquisition Notes

774,750

2,725,250

3,500,000

320,000

320,000

Green Man Acquisition Notes

1,500,000

1,500,000

Unamortized debt discount

(1,527,346)

(361,587)

(1,888,933)

(1,911,447)

(1,911,447)

Total debt

13,915,200

3,887,732

17,802,932

4,988,553

2,013,644

7,002,197

Less: Current portion

(179,827)

(1,723,517)

(1,903,344)

(1,094,398)

(1,094,398)

Long-term portion

$

13,735,373

$

2,164,215

$

15,899,588

$

4,988,553

$

919,246

$

5,907,799

Schedule of maturities of long-term debt

Year ending December 31, 

    

Amount

2023

$

2,340,960

2024

 

3,434,238

2025

416,667

2026

 

13,500,000

$

19,691,865

10% Warrants  
Class of Warrant or Right [Line Items]  
Summary of underlying assumptions used in the binomial lattice model to determine the fair value of Warrants

For purposes of determining the debt discount, the underlying assumptions used in the binomial lattice model to determine the fair value of the 10% Warrants as of December 31, 2020, were:

Current stock price

    

$

0.53

Exercise price

$

0.56

Risk-free interest rate

0.38%

Expected dividend yield

Expected term (in years)

5.0

Expected volatility

115%

For purposes of determining the debt discount, the underlying assumptions used in the binomial lattice model to determine the fair value of the 10% Warrants as of February 8, 2021, were:

Current stock price

    

$

1.12

Exercise price

$

0.56

Risk-free interest rate

0.48%

Expected dividend yield

Expected term (in years)

5.0

Expected volatility

118%

For purposes of determining the debt discount, the underlying assumptions used in the binomial lattice model to determine the fair value of the 10% Warrants as of April 20, 2021, were:

Current stock price

    

$

0.83

Exercise price

$

0.56

Risk-free interest rate

0.81%

Expected dividend yield

Expected term (in years)

5.0

Expected volatility

115%

12% Warrants  
Class of Warrant or Right [Line Items]  
Summary of underlying assumptions used in the binomial lattice model to determine the fair value of Warrants

For purposes of determining the debt discount, the underlying assumptions used in the black-scholes model to determine the fair value of the 12% Warrants as of September 15, 2022, were:

Current stock price

    

$

0.20

Exercise price

$

0.70

Risk-free interest rate

3.66%

Expected dividend yield

Expected term (in years)

5.0

Expected volatility

107%