XML 37 R25.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Debt (Tables)
6 Months Ended
Jun. 30, 2024
Debt  
Long-term debt

 

 

 June 30,

 

 

 December 31,

 

 

 

 2024

 

 

 2023

 

 

 

 

 

 

 

 

 2022 Notes, net

 

$19,020,085

 

 

$18,426,247

 

 Equipment financing

 

 

6,248,779

 

 

 

6,817,283

 

 Balance at end of period

 

$25,268,864

 

 

$25,243,530

 

Schedule of Note and Warrant Exchange

 

 

 June 30,

 

 

 December 31,

 

 

 

 2024

 

 

 2023

 

 

 

 

 

 

 

 

 12.0% Senior Unsecured Notes

 

$19,950,000

 

 

$19,950,000

 

 Warrants

 

 

(489,842)

 

 

(653,123)

 Issuance costs

 

 

(440,073)

 

 

(870,630)

 2022 Notes, net

 

$19,020,085

 

 

$18,426,247

 

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 Years Ending December 31,

 

 Total

 

Remainder of 2024

 

$585,358

 

2025

 

 

1,223,293

 

2026

 

 

1,296,901

 

2027

 

 

1,119,021

 

 

 

 

4,224,573

 

2027 purchase price

 

 

2,024,206

 

 Total

 

$6,248,779