Quarterly report pursuant to Section 13 or 15(d)

NOTES PAYABLE (Tables)

v3.23.3
NOTES PAYABLE (Tables)
9 Months Ended
Sep. 30, 2023
Debt Disclosure [Abstract]  
SCHEDULE OF NOTES PAYABLE

The net carrying amounts of the liability components consists of the following:

 

 

 

September 30, 2023

 

 

December 31, 2022

 

 

 

 

 

 

 

 

Principal

 

$

18,435,456

 

 

$

20,000,000

 

Less: debt discount

 

 

(2,954,390

)

 

 

(2,954,390

)

Accretion of debt discount

 

 

2,368,496

 

 

 

1,734,485

 

Net carrying amount

 

$

17,849,562

 

 

$

18,780,095

 

    Less: current portion of long term debt

 

 

(17,849,562

)

 

 

(2,795,669

)

Total long-term debt, net of discount

 

$

-

 

 

$

15,984,426

 

SCHEDULE OF PRINCIPAL MATURITIES ON LONG TERM DEBT

The following table summarizes the future principal payments, including the $1,590,000 final payment, due under the current portion of long-term debt:

 

Quarterly Periods Ending

 

Principal Payments and final payment on Loan Agreement

 

 

 

 

 

 

 

December 31, 2023

 

$

2,131,718

 

 

 

Total Fiscal Year Ending 2023

 

 

 

 

2,131,718

 

March 31, 2024

 

 

2,205,970

 

 

 

June 30, 2024

 

 

2,279,075

 

 

 

September 30, 2024

 

 

13,408,694

 

 

 

Total Fiscal Year Ending 2024

 

 

 

 

17,893,738

 

Total

 

 

 

$

20,025,456