XML 25 R15.htm IDEA: XBRL DOCUMENT v3.23.3
Notes Payable - Related Parties
 9 Months Ended
Sep. 30, 2023
Related Party Transaction [Line Items]  
Notes Payable - Related Parties

8. Notes Payable – Unrelated Parties

 

Summary of Notes Payable to Unrelated Parties

 

The tables below summarize all notes payable at September 30, 2023 and December 31, 2022, respectively, with the exception of related party notes disclosed in Note 9 “Notes Payable - Related Parties.”

 

   September 30, 2023   December 31, 2022 
2022 Unrelated Notes  $2,364,500   $2,364,500 
2020 Notes   -    980,450 
Total notes payable  $2,364,500   $3,344,950 
Less unamortized debt issuance costs   (186,310)   (300,904)
Less unamortized debt discount   -    (22,045)
Less current portion   -    (936,966)
Long-term portion of notes payable  $2,178,190   $2,085,035 

 

Subordinated Notes Payable   Issue Date   Interest Rate     Interest Due   Principal Due
2022 Unrelated Notes   April 1, 2022     12 %   Quarterly   March 30, 2025

 

Future minimum principal payments of the Notes Payable to Unrelated Parties are as follows:

 

As of September 30,   Amount  
2025   $ 2,364,500  
Total   $ 2,364,500  

 

As of September 30, 2023 and December 31, 2022, accrued interest for these notes payable with the exception of the related party notes in Note 9, “Notes Payable - Related Parties,” was $0. As of September 30, 2023 and December 31, 2022, unamortized deferred financing costs and unamortized debt discount were reflected within short and long term liabilities on the condensed consolidated balance sheets, netted with the corresponding notes payable balance.

 

 

With respect to all notes outstanding (other than the notes to related parties), interest expense, including the amortization of debt issuance costs and debt discount, for the three and nine months ended September 30, 2023 and 2022 was $124,753 and $412,494, respectively, and $214,587 and $541,777, respectively.

 

We recognized a debt discount of $320,000 for 80,000 shares issued in conjunction with the 2020 Notes. The amortization of the debt discount, which will be recognized over the life of the 2020 Notes as interest expense, for the three and nine months ended September 30, 2023 and 2022 was $4,267 and $22,044, and $26,667 and $79,999, respectively.

 
Related Party [Member]  
Related Party Transaction [Line Items]  
Notes Payable - Related Parties

9. Notes Payable - Related Parties

 

Summary of Notes Payable to Related Parties

 

The tables below summarize all notes payable to related parties at September 30, 2023 and December 31, 2022:

 

    September 30, 2023     December 31, 2022  
Notes payable – “2022 Related Note”   $ 600,000     $ 600,000  
                 
Less unamortized debt issuance costs     (47,277 )     (70,916 )
Long-term portion of notes payable   $ 552,723     $ 529,084  

 

Subordinated Notes Payable   Issue Date   Interest Rate     Interest Due   Principal Due
2022 Related Note   April 1, 2022     12 %   Quarterly   March 30, 2025

 

Future minimum principal payments of the 2022 Notes to related parties are as follows:

 

As of September 30,   Amount  
2025   $ 600,000  
Total   $ 600,000  

 

As of September 30, 2023 and December 31, 2022, accrued interest for these notes payable – related parties was $0. As of September 30, 2023 and December 31, 2022, unamortized deferred financing costs and unamortized debt discount were reflected within long term liabilities on the condensed consolidated balance sheets.

 

With respect to all notes payable – related parties outstanding, interest expense, including the amortization of debt issuance costs, for the three and nine months ended September 30, 2023 and 2022 was $25,879 and $77,638, and $25,880 and $51,759, respectively.