| Debt and Other Financing Arrangements |
Note 6. Debt and Other Financing Arrangements
|
|
|
June 30, 2020
|
|
|
December 31,
2019 (Audited)
|
|
|
Financing agreement with FlatIron capital that is unsecured. Down payment of $19,170 was required upfront and equal installment payments of $11,590 to be made over a 11 month period. The note matures June 1, 2020. Annualized interest is 6.8%
|
|
$
|
-
|
|
|
$
|
69,540
|
|
|
|
|
|
|
|
|
|
|
|
|
Promissory note issued by a financial institution, bearing interest at 1.0%, interest and no principal payments. The note matures April 30, 2022. Annualized interest is 1.0%. This is a U.S. Small Business Administration’s Paycheck Protection Program (the “PPP Loan”)
|
|
$
|
185,785
|
|
|
$
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior secured convertible note to Craven House Capital North America LLC (Related Party), bearing interest at 3.0%. Note was issued on January 16, 2019 and either matured on January 14, 2020 or became convertible into 1,436,424 shares of the Company's common shares. The value of the beneficial conversion feature as of January 16, 2019 was zero*.
|
|
|
-
|
|
|
|
3,461,782
|
|
|
|
|
|
|
|
|
|
|
|
|
Promissory note issued by a financial institution, bearing interest at 9.09%, interest and principal payments due monthly of $323. Note is secured by an automobile and was issued on July 26, 2019 with original borrowings of $12,892. The note matures on August 26, 2023.
|
|
|
-
|
|
|
|
11,802
|
|
|
|
|
|
|
|
|
|
|
|
|
Promissory note issued by a financial institution, bearing interest at 5.85%, interest and principal payments due monthly of $10,932. Note was issued on May 31, 2018 with original borrowings of $608,000 and subsequent borrowings of $141,000 and repayments of $51,000. The note matures on May 30, 2025 and can be prepaid at any time without penalty. This note is secured by the Company’s inventory, chattel paper, accounts, equipment and general intangible intangibles and deposit accounts.
|
|
|
-
|
|
|
|
606,454
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
185,785
|
|
|
$
|
4,149,578
|
|
As of June 30, 2020, minimum annual principal payments are as follows:
|
Years Ending
|
|
|
|
|
|
December 31,
|
|
|
|
|
|
2020
|
|
|
-
|
|
|
2021
|
|
|
-
|
|
|
2022
|
|
|
185,785
|
|
|
2023
|
|
|
-
|
|
|
2024
|
|
|
-
|
|
|
After 2024
|
|
|
-
|
|
|
|
|
$
|
185,785
|
|
On April 30, 2020, the company obtained a $185,785 Paycheck Protection Program loan. These business loans were established by the 2020 US Federal government Coronavirus Aid, Relief, and Economic Security Act (“CARES Act”) to help certain businesses, self-employed workers, sole proprietors, certain nonprofit organizations, and tribal businesses continue paying their workers.
The Paycheck Protection Program allows entities to apply for low interest private loans to pay for their payroll and certain other costs. The loan proceeds will be used to cover payroll costs, rent, interest, and utilities. The loan may be partially or fully forgiven if the Company keeps its employee counts and employee wages stable. The program was implemented by the U.S. Small Business Administration. The interest rate is 1.0% and has a maturity date of 2 years. We anticipate applying for loan and interest forgiveness in the third quarter of 2020.
|