Note 6 - Debt | Note 6 - Debt Effective Date Maturity Date Annual Interest Rate Balance at December 31, 2021 Balance at September 30, 2021 Conversion Price C-2 3/23/2020 9/23/2020 12 % 1,100,000 1,100,000 1.00 C-3 8/15/2011 8/15/2012 8 % 20,000 20,000 0.50 C-5 3/19/2021 9/19/2021 10 % — 80,000 2.50 C-7 9/29/2021 9/29/2022 10 % 250,000 250,000 1.67 C-8 9/29/2021 9/29/2022 10 % 500,000 500,000 1.67 C-9 10/1/2021 9/29/2022 10 % 750,000 — 1.67 C-10 10/29/2021 4/29/2022 15 % 750,000 — 1.50 3,370,000 1,950,000 Less: unamortized discounts (1,381,960 ) (672,606 ) $ 1,988,040 $ 1,277,394 (C-2) Convertible Viridis Note On March 23, 2020 the Company borrowed proceeds from a related party, Viridis I9 Capital LLC (“Viridis”), in the amount of $ 1.1 15 (C-9) Convertible Tysadco Note On October 1, 2021, the Company entered into a convertible note agreement. Up to fifty percent (50%) of the outstanding and unpaid principal amount is convertible into common stock. The note included warrants to purchase a total of 825,000 3 4 67,365 112,500 597,606 75,000 (C-10) Convertible Gaines Note On October 29, 2021, the Company entered into a convertible note agreement. The outstanding and unpaid principal and accrued interest is convertible, in whole, into shares of the Company’s common stock. The notes included warrants to purchase a total of 750,000 3 2 75,000 116,250 561,272 44,582 The future minimum payments of the Company’s convertible debt obligations as of December 31, 2021 are as follows. The unamortized discount will be amortized through September 2022. Year ended December 31, Amount 2022 $ 3,370,000 3,370,000 Less: unamortized discount (1,381,960 ) $ 1,988,040 Notes Payable Effective Date Maturity Date Annual Interest Rate Balance at December 31, 2021 Balance at September 30, 2021 Secured by f 5/1/2020 11/1/2023 10 % 1,386,370 1,386,370 2nd DOT AZ property h 5/1/2020 5/1/2023 15 % 283,666 283,666 N/A i 2/14/2020 10/14/2022 2 % — 312,500 Secured by licenses l 8/18/2021 8/18/2022 36 % 1,545,325 2,162,590 Future revenues n 12/20/2020 12/20/2021 9 % — 13,148 Secured by vehicles o 3/19/2021 4/1/2024 10 % 769,582 816,582 N/A p 2/1/2021 2/1/2022 10 % 520,590 520,590 N/A q 8/6/2021 2/6/2023 16 % 13,500,000 13,500,000 1st AZ property and other personal property r 8/6/2021 2/6/2023 16 % 5,500,000 5,500,000 1st NV property and other personal property s 9/30/2021 12/31/2021 15 % 500,000 500,000 Restricted common stock t 3/19/2021 3/19/2022 0 % 500,000 500,000 N/A 24,505,533 25,495,446 Less: unamortized discounts (4,719,209 ) (6,002,045 ) $ 19,786,324 $ 19,493,401 (f) Viridis AZ On September 13, 2018, the Company entered into a Loan and Revenue Participation Agreement with Viridis Group I9 Capital LLC ("Viridis"), a related party, in which Viridis agreed to loan the Company up to $ 1.2 nd On May 1, 2020, under a troubled debt restructuring, the Company renegotiated the $ 1,200,000 note payable. As part of the restructuring, the Company issued 1,555,556 warrants exercisable into the Company's common stock. The warrants have an exercise price of $ 1.00 and a term of 5 years. Accrued interest in the amount of $ 186,370 was added to the principal balance of the note, making the total principal $ 1,386,370 . Interest only payments of $ 11,553 shall be paid monthly until November 1, 2020 at which time monthly principal and interest payments of $ 28,144 are required for 36 months, with a balloon payment of all outstanding principal and interest due upon the note's maturity. The note also entitles Viridis to a gross revenue participation of the Arizona Operations equal to 1% of the gross sales (up to $20,000 monthly) upon the maturity of the note and for the subsequent 5 year period. The debt and warrants were recorded at their relative fair values. The resulting discount is amortized to interest expense over the term of the debt. The lender has granted a payment forbearance for the note and all unpaid principal and interest, accrued at the default interest rate of 12% per annum, will be added to the balloon payment at maturity. In August 2021, the Viridis AZ and Viridis NV debt was modified to subordinate these notes to the Pelorus Notes (see (q) and (r)). As part of this modification, it is anticipated that 2.0 million warrants were granted to Viridis. As of the date of these condensed consolidated financial statements, the terms of this modification have not been finalized. Based on the expected modification terms, this modification was accounted for as an extinguishment of the debt during the year ended September 30, 2021. The 2.0 million warrants were allocated to the accrued interest outstanding on the Viridis NV debt at the payoff date and then to the Viridis AZ and Viridis NV debt based on the amount of each debt outstanding at the time the warrants were granted at the relative fair value. The resulting discount is amortized to interest expense over the term of the debt. (h) Viridis (unsecured) The Company's subsidiary, BSSD Group, LLC borrowed $ 269,000 from Viridis, a related party, in December 2019. This note bears annualized interest at 15 %. On May 1, 2020, under a troubled debt restructuring, the Company renegotiated the $ 269,000 note payable. Accrued interest in the amount of $ 14,666 was added to the principal balance of the note, making the total principal $ 283,666 . As part of the restructuring, the Company issued 400,000 warrants exercisable into the Company's common stock. The warrants have an exercise price of $ .05 and a term of 5 years. Payments of principal and interest in the amount of $ 9,833 are due monthly, with a balloon payment of all outstanding principal and interest is due upon the note's maturity. The debt and warrants were recorded at their relative fair values. The resulting discount is amortized to interest expense over the term of the debt. The lender has granted a payment forbearance for the note and all unpaid principal and interest, accrued at the default interest rate of 18% per annum, will be added to the balloon payment at maturity. (o) OCG Officers Debt As part of the OCG transaction in March 2021, the Company assumed the debt that OCG, Inc. owed to its officers. Principal and interest payments are due monthly with a balloon payment of all outstanding principal and interest due at maturity. (p) Stockbridge Amended Debt In February 2021, the Company and Stockbridge Enterprises, a related party, under a trouble debt restructuring, agreed to restructure and settle the outstanding notes. The total outstanding balance of $ 1,660,590, including accrued interest, were to be repaid under a new promissory note, calling for a down payment of $ 300,000 (paid at time of signing), $ 120,000 monthly payments for 11 months with the remaining balance of $ 40,590 payable on February 1, 2022. This agreement was amended to extend the maturity date to March 31, 2022 and starting with the October 1, 2021 payment, the loan payments are interest only at an interest rate of 15 50,000 750,000 164,744 two-year 1.00 58,352 (s) Viridis $500,000 On September 30, 2021, the Company borrowed $ 500,000 500,000 0.60 five-year The future minimum payments of the Company’s notes payable obligations as of December 31, 2021 are as follows. The unamortized discount will be amortized through November 2023. Year ended December 31, Amount 2022 $ 4,074,783 2023 20,631,773 2024 351,937 25,058,493 Less: unamortized discount (4,719,209 ) Less: imputed interest (552,960 ) 19,786,324 Less: current portion (3,521,822 ) $ 16,264,502 A summary of interest expense for the three months ended December 31, 2021 and 2020 is as follows. Three months ended December 31, 2021 2020 Amortization of debt discounts from equity issuances and beneficial conversion features $ 1,559,401 $ 126,264 Amortization of debt discounts from success and other fees 306,310 — Stated interest paid or accrued 1,203,932 569,444 Finance charges and other interest 817 12,659 3,070,460 708,367 Less: interest capitalized to construction in progress (1,860,070 ) — $ 1,210,390 $ 708,367 |