| SCHEDULE OF NOTES PAYABLE |
The net carrying amounts of the liability components consists of the following:
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2022 |
|
|
December 31, 2021 |
|
|
|
|
|
|
|
|
Principal |
|
$ |
20,000,000 |
|
|
$ |
20,000,000 |
|
Less: debt discount |
|
|
(2,262,388 |
) |
|
|
(2,262,388 |
) |
Accretion of Debt Discount |
|
|
1,349,471 |
|
|
|
992,007 |
|
Net Carrying amount |
|
$ |
19,087,083 |
|
|
$ |
18,729,619 |
|
Less: current portion of long term debt |
|
$ |
(7,474,846 |
) |
|
$ |
(3,093,344 |
) |
Total long-term debt, net of discount |
|
$ |
11,612,237 |
|
|
$ |
15,636,275 |
|
|
| SCHEDULE OF PRINCIPAL MATURITIES ON LONG TERM DEBT |
The following table summarizes the future principal payments due under long-term debt;
|
|
|
|
|
|
|
|
Principal Payments and final payment on Loan Agreement |
|
|
|
|
|
Remaining 2022 |
|
$ |
3,052,075 |
|
2023 |
|
|
9,804,398 |
|
2024 |
|
|
8,333,527 |
|
Total |
|
$ |
21,190,000 |
|
|