XML 35 R25.htm IDEA: XBRL DOCUMENT v3.23.1
Debt (Tables)
3 Months Ended
Mar. 31, 2023
Debt  
Long-term debt

 

 

March 31,

 

 

December 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

2022 Notes, net

 

$17,536,524

 

 

$17,252,868

 

Equipment financing

 

 

7,639,495

 

 

 

7,905,655

 

Balance at end of period

 

$25,176,019

 

 

$25,158,523

 

Schedule of Note and Warrant Exchange

 

 

March 31,

 

 

December 31,

 

 

 

2023

 

 

2022

 

 

 

 

 

 

 

 

12.0% Senior Unsecured Notes

 

$19,950,000

 

 

$19,950,000

 

Warrants

 

 

(898,044)

 

 

(979,684)
Issuance costs

 

 

(1,515,432)

 

 

(1,717,448)
2022 Notes, net

 

$17,536,524

 

 

$17,252,868

 

Schedule of percentages of the principal amount
Period:

 

Percentage

 

 

 

 

 

December 30, 2022 to December 29, 2023

 

 

102.00%
December 30, 2023 to September 29, 2024

 

 

101.00%
September 30, 2024 to December 29, 2024

 

 

100.00%
Schedule of Future contractual payment obligations

For the Year Ending December 31,

 

Total

 

Remainder of 2023

 

$822,212

 

2024

 

 

1,153,862

 

2025

 

 

1,223,293

 

2026

 

 

1,296,901

 

2027

 

 

1,119,021

 

 

 

 

5,615,289

 

2027 purchase price

 

 

2,024,206

 

Total

 

$7,639,495