XML 51 R39.htm IDEA: XBRL DOCUMENT v3.22.1
Notes Payable and Convertible Notes (Tables)
12 Months Ended
Dec. 31, 2021
Debt Disclosure [Abstract]  
Summary of Notes Payable and Convertible Notes
The Company’s notes payable and convertible notes are as follows:

 
                                                         
 
  
Gotham
Green
Partners,

LLC
 
 
LI
Lending,
LLC
 
 
May 2020
Convertible
Notes
 
 
May 2020
Convertible
Notes
(Swap)
 
 
October
2021
Convertible
Note
 
  
Other
Loans
 
 
Total
 
Balance, December 31, 2019
   $
35,607
    $
44,289
    $ —       $ —       $ —        $
8,093
    $
87,989
 
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
    
 
 
   
 
 
 
Loans advanced, net
    
2,810
      —        
5,827
      —         —         
509
     
9,146
 
Equity exchanged
     —         —         —        
13,661
      —          —        
13,661
 
Equity component
    
(692
    —        
(3,982
    —         —         
(1,168
   
(5,842
Accretion income
    
(643
    —         —         —         —          —        
(643
Loan payments
    
(39,855
   
(6,840
    —         —         —         
(685
   
(47,380
Gain on extinguishment of debt
    
(1,218
    —         —         —         —          —        
(1,218
Converted to equity
     —         —        
(145
   
(1,794
    —          —        
(1,939
Accrued interest
    
3,991
     
7,913
     
1,155
      —         —         
182
     
13,241
 
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
    
 
 
   
 
 
 
Balance, December 31, 2020
   $ —       $
45,362
    $
2,855
    $
11,867
    $ —        $
6,931
    $
67,015
 
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
    
 
 
   
 
 
 
Loans advanced, net
     —         —         —         —        
14,376
      
930
     
15,306
 
Loan payments
     —        
(4,671
    —         —         —         
(1,079
   
(5,750
Converted to equity
     —         —        
(5,852
   
(11,867
    —          —        
(17,719
Accrued interest
     —        
7,575
     
2,997
      —        
265
      
1,124
     
11,961
 
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
    
 
 
   
 
 
 
Balance, December 31, 2021
   $ —       $
48,266
    $ —       $ —       $
14,641
     $
7,906
    $
70,813
 
Less current portion
     —         —         —         —        
  
      
(6,197
   
(6,197
Long-term portion
     —        
48,266
      —         —        
14,641
      
1,709
     
64,616
 
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
    
 
 
   
 
 
 
Summary of Convertible Debt
Outstanding as of December 31, 2021 were other payables totaling $7,906 which include notes issued as part of the acquisitions of Healthy Pharms and Arkansas entities as follows:
 
Other
                  
Subsidiary
  
Terms
  
December 31, 2021
    
December 31, 2020
 
Healthy Pharms Inc.
  
Unsecured convertible note at $0.50 per share due
December 18, 2022 at 10% per annum (1)
   $ 2,784      $ 1,652  
Healthy Pharms Inc.
  
Unsecured promissory note, due November 18, 2021 at
12% per annum (Note 24)
     3,213        2,823  
Arkansas Entities
   Unsecured Promissory note, monthly interest payments at 14% per annum      1,709        1,907  
Equipment Loans
   Secured by equipment, monthly payments beginning in 2021 at 15% per annum      49        512  
Other
   Various      151        37  
Total Notes Payable and Convertible Notes
       
$
7,906     
$
6,931  
         
 
 
    
 
 
 
Summary of Future Minimum Payments of Notes and Convertible Notes
 
Future minimum payments on the notes payable and convertible debt are as follows:

 
 
  
December 31, 2021
 
2022
   $ 6,186  
2023
      
2024
     65,625  
2025
      
2026
      
Thereafter
      
    
 
 
 
Total minimum payments
     71,811  
Effect of discounting
     (998 )
    
 
 
 
Present value of minimum payments
     70,813  
Less current portion
     (6,197
    
 
 
 
Long-term portion
   $ 64,616