XML 38 R28.htm IDEA: XBRL DOCUMENT v3.22.2
CONVERTIBLE DEBENTURES PAYABLE (Tables)
9 Months Ended
Jun. 30, 2022
Debt Instrument [Line Items]  
Schedule of convertible debentures to related parties

Convertible debentures as of June 30, 2022:

Unpaid

Contractual

Net Carrying Value

Principal

Interest Rates

Contractual

Warrants

Related party convertible debentures:

Current

Long Term

Balance

Cash

PIK

Maturity Date

issued

$3,000,000 convertible debenture amended October 23, 2020

(1)

$

    

$

$

$750,000 convertible debenture, December 1, 2020

(2)

673,753

750,000

4%

6%

12/1/2022

68,182

$800,000 convertible debenture, April 1, 2021

(2)

705,041

800,000

4%

6%

12/1/2022

72,727

$400,000 convertible debenture, May 1, 2021

(2)

349,730

400,000

4%

6%

12/1/2022

36,364

$400,000 convertible debenture, June 2, 2021

(2)

347,168

400,000

4%

6%

12/1/2022

36,364

Total related party convertible debentures, net

$

2,075,692

$

$

2,350,000

Convertible debentures:

$350,000 convertible debenture, January 12, 2021

(2)

$

311,993

$

$

350,000

4%

6%

12/1/2022

87,500

$250,000 convertible debenture, May 21, 2021

(2)

218,122

250,000

4%

6%

12/1/2022

22,727

$2,079,993 convertible debenture, May 9, 2022

(5)

72,466

142,714

2,079,993

10%

12/1/2023

Total convertible debentures, net

$

602,581

$

142,714

$

2,679,993

Convertible debentures as of September 30, 2021:

Unpaid

Contractual

Net Carrying Value

Principal

Interest Rates

Contractual

Warrants

Related party convertible debentures:

Current

Long Term

Balance

Cash

PIK

Maturity Date

issued

$3,000,000 convertible debenture amended October 23, 2020

(1)

$

530,226

$

876,256

$

2,715,582

10%

12/1/2023

3,550,709

$750,000 convertible debenture, December 1, 2020

(2)

536,508

750,000

4%

6%

12/1/2022

68,182

$800,000 convertible debenture, April 1, 2021

(2)

534,114

800,000

4%

6%

12/1/2022

72,727

$400,000 convertible debenture, May 1, 2021

(2)

259,246

400,000

4%

6%

12/1/2022

36,364

$400,000 convertible debenture, June 2, 2021

(2)

252,070

400,000

4%

6%

12/1/2022

36,364

Total related party convertible debentures, net

$

530,226

$

2,458,194

$

5,065,582

Convertible debentures:

$350,000 convertible debenture, January 12, 2021

(3)

$

$

243,578

$

350,000

4%

6%

12/1/2022

87,500

$250,000 convertible debenture, May 21, 2021

(4)

160,741

250,000

4%

6%

12/1/2022

22,727

Total convertible debentures, net

$

$

404,319

$

600,000

Schedule of interest expense related to the contractual interest coupon and the amortization of debt discounts on the convertible debentures

Nine months ended June 30, 

2022

2021

Interest expense

$

385,086

$

488,248

Amortization of debt discounts

1,199,498

954,081

Total

$

1,584,584

$

1,442,329

Convertible debentures.  
Debt Instrument [Line Items]  
Schedule of maturity analysis under total convertible debentures

    

For the three months remaining 2022

$

2023

 

4,795,763

2024

 

234,230

Convertible debentures payable, related and non-related party

 

5,029,993

Less: Debt discount on convertible debentures payable

 

(2,209,006)

Total convertible debentures payable, related and non-related party, net

$

2,820,987