Debt | Note 10 - Debt As of December 31, 2021 and 2020 debt consisted of the following: Schedule of Debt As of As of December 31, December 31, 2021 2020 Long-term debt $ 1,566,598 $ 5,677,505 Short-term debt 2,000,000 7,745,843 Related party notes payable - 3,001,366 Convertible Notes, net of subscriptions to members - 8,254,390 Payroll protection loan - 1,669,552 Other notes payable - 212,066 Line of credit 3,500,000 3,500,000 Total notes payable 7,066,598 30,060,722 Less: current portion (3,447,056 ) (22,649,995 ) Less: line of credit (3,500,000 ) (3,500,000 ) Notes payable, net of current portion 119,542 3,910,727 Deferred financing fees - (36,492 ) Total notes payable, net $ 119,542 $ 3,874,235 Long-Term Debt Outstanding as of December 31, 2021 Unless otherwise stated, collateralized loans are secured by the net book value of the assets of the Company, totaling $ 36,775,368 26,237,131 On August 17, 2018, the Company entered into a promissory note agreement with Origin Bank (“CapEx”) with a limit on borrowings of $ 2,240,000 1,304,896 1,521,874 On December 3, 2018, the Company entered into a business loan agreement with First United Bank and Trust Co. (“Loan Agreement”), for a principal balance of $ 89,001 1,664 4.49% 38,136 55,893 On March 12, 2021, the Company entered into a note payable agreement (“Broken Stone Agreement”) with Broken Stone Investments, LLC. for the principal amount of $ 200,000 5% June 1, 2023 8,774 July 1, 2021 154,088 Retired during the twelve months ended December 31, 2021 On January 24, 2018, the Company entered into a promissory note agreement with Origin Bank (“Security Agreement”) for the principal amount of $ 1,000,000 156,866 On February 9, 2018, the Company entered into a promissory note agreement with Origin Bank (“Security Agreement 2”) for the principal amount of $ 1,000,000 156,510 On June 29, 2018, the Company entered into a promissory note agreement with Origin Bank (“Mortgage”) for the principal amount of $ 1,240,000 1,160,547 On January 14, 2020, the Company entered into a promissory note agreement with an individual investor, (“Promissory Note”) for a principal balance of $ 250,000 250,000 On January 16, 2020, the Company entered into a loan and security agreement (“Lender Agreement”) with Montgomery Capital Partners III, LP, (the “Lender”) for a principal balance up to $ 2,000,000 1,888,318 Short-Term Debt Outstanding as of December 31, 2021 Effective December 15, 2021, the maturity date on all notes outstanding with Origin Bank were extended to January 31, 2022 January 31, 2022 On June 23, 2020, the Company entered into a promissory note agreement with Origin Bank (“Security Agreement 3”) for the principal amount of $ 2,000,000 5% 1, 2022. The Security Agreement 3 was secured by the assets of the Company and guaranteed by certain directors of the Company. As of December 31, 2021, the principal amount due on Security Agreement 3 was $ 2,000,000 Retired during the twelve months ended December 31, 2021 On July 15, 2019, the Company entered into a note payable agreement (“VM Agreement”) with Van Maren Financial (USA), Inc. for the principal amount of $ 2,000,000 3,250,000 On April 6, 2020, the Company entered into a secondary loan and security agreement (“Lender Agreement 2”) with Montgomery Capital Partners III, LP, with a schedule of lenders, for a principal balance of $ 2,700,000 On December 11, 2020, the Company entered into a note payable agreement (“Kalahari Seller Note”) as a result of the transaction to acquire certain assets of Kalahari Brands, Inc., in the principal sum of $ 3,245,843 On March 25, 2021, the Company entered into a note payable agreement (“VM Agreement #2”) with Van Maren Financial (USA), Inc. for the principal amount of $ 4,610,000 On May 24, 2021, the Company entered into a note payable agreement (“CVI Agreement”) with CVI Investments, Inc. for the principal amount of $ 2,300,000 On June 30, 2021, the Company entered into a note payable agreement (“ICBT Agreement”) with ICBT Holdings, Ltd. for the principal amount of up to $ 1,666,667 833,333 On June 30, 2021, the Company entered into a note payable agreement (“MCA #4 Agreement”) with Montgomery Capital Partners IV, LP. for the principal amount of up to $ 2,900,000 Related Party Notes Payable On January 13, 2021, the Company entered into a note payable agreement with a principal balance of $ 1,600,000 6% Principal and accrued interest of the Member Note Payable was exchanged for participation in the Bridge Notes on January 28, 2021. 190,000 Effective January 28, 2021, the VM Agreement was amended to extend the maturity date to June 30, 2021 Effective March 25, 2021, the Company entered into VM Agreement #2 totaling $ 4,610,000 12% September 30, 2021 4,610,000 Interest expense on related party notes payable totaled $ 34,926 202,112 Convertible Notes From August 19, 2019 through December 2, 2019, the Company entered into multiple convertible note agreements (the “2019 Convertible Notes”) totaling $ 5,414,390 6% From January 1, 2020, through July 1, 2020, the Company entered into multiple convertible note agreements (the “2020 Convertible Notes”) with various lenders totaling $ 2,840,000 6% The terms of the 2020 Convertible Notes and 2019 Convertible Notes (collectively the “Convertible Notes”) were substantively the same. In the presentation of the financial statements, the Convertible Notes are shown net of subscriptions due from certain members and officers of the Company totaling $ 1,650,000 Pursuant to the Closing of the Business Combination, the Convertible Notes were amended by Seller (as successor by merger to Stryve Foods, LLC) and a majority of the noteholders of the Convertible Notes to allow for a conversion into the Series 3 preferred units of Seller. Effective January 28, 2021, the Company entered into several note agreements that could be satisfied in full by the Company in exchange for Class A common stock upon the consummation of the Business Combination (the “Bridge Notes”) totaling $ 10,600,000 6% October 31, 2021 10.9 Other Notes Payable The Company holds various financing and lease agreements with original principal balances ranging from $ 20,000 50,000 368 585 3.89% 6.81% October 12, 2022 September 13, 2024 102,779 68,257 The Other Notes Payable, Related Party Notes Payable, and Seller Notes are subordinated to the Line of Credit. Future minimum principal payments on the notes payable as of December 31, 2021: Future Minimum Principal Payments of Debt 2 9 2021 (for the remainder of) 2022 $ 6,947,056 2023 93,943 2024 18,267 2025 7,332 2026 - Long-term Debt, Total $ 7,066,598 |