Quarterly report pursuant to Section 13 or 15(d)

Convertible Debt and Other Debt (Tables)

v3.22.2.2
Convertible Debt and Other Debt (Tables)
6 Months Ended
Jun. 30, 2022
Debt Disclosure [Abstract]  
Schedule of Convertible Debts and Outstanding Balances

The specific terms of the convertible notes and outstanding balances as of June 30, 2022 are listed in the tables below.

Inception Date   Term   Loan Amount   Outstanding balance with OID   Original Issue Discount (OID)   Interest Rate   Conversion Price   Deferred Finance Fees   Discount for conversion feature and warrants/shares
                                 
May 17, 2018 (1)(2)   12 months   $ 380,000     $ 98,544     $ 15,200       8 %   $ 2.50     $ 15,200     $ 332,407  
January 3, 2019 (1)(4)   6 months   $ 50,000     $ 50,000     $ 2,500       24 %   $ 7.50     $ 2,500     $ -  
June 4, 2019 (1)(2)   9 months   $ 500,000     $ 302,484     $ -       8 %   $ 2.50     $ 40,500     $ 70,631  
July 19, 2019 (1) (2)   12 months   $ 115,000     $ 115,000     $ -       4 %   $ 2.50     $ 5,750     $ 15,460  
September 27,2019 (1) (2)   12 months   $ 78,750     $ 78,750     $ -       4 %   $ 2.50     $ 3,750     $ 13,759  
October 24, 2019 (1) (2)   12 months   $ 78,750     $ 78,750     $ -       4 %   $ 2.50     $ 3,750     $ -  
November 15,2019 (1)   12 months   $ 385,000     $ 320,000     $ 35,000       10 %   $ 2.50     $ 35,000     $ 90,917  
January 2,2020 (1)   12 months   $ 330,000     $ 330,000     $ 30,000       10 %   $ 2.50     $ 30,000     $ 91,606  
January 24,2020 (1)   12 months   $ 247,500     $ 247,500     $ 22,500       10 %   $ 2.50     $ 22,500     $ 89,707  
January 29, 2020 (1)   12 months   $ 363,000     $ 363,000     $ 33,000       10 %   $ 2.50     $ 33,000     $ 297,000  
February 12, 2020 (1)   12 months   $ 275,000     $ 275,000     $ 25,000       10 %   $ 2.50     $ 25,000     $ 225,000  
February 19,2020 (1)   12 months   $ 165,000     $ 165,000     $ 15,000       10 %   $ 2.50     $ 15,000     $ 135,000  
March 11,2020 (1)   12 months   $ 330,000     $ 330,000     $ 30,000       10 %   $ 2.50     $ 30,000     $ 232,810  
March 13, 2020 (1)   12 months   $ 165,000     $ 165,000     $ 15,000       10 %   $ 2.50     $ 15,000     $ 60,705  
March 26, 2020 (1)   12 months   $ 111,100     $ 111,100     $ 10,100       10 %   $ 2.50     $ 10,100     $ 90,900  
April 8, 2020 (1)   12 months   $ 276,100     $ 276,100     $ 25,100       10 %   $ 2.50     $ 25,000     $ 221,654  
April 17,2020 (1)   12 months   $ 143,750     $ 143,750     $ 18,750       10 %   $ 2.50     $ -     $ 96,208  
April 30,2020 (1)   12 months   $ 546,250     $ 546,250     $ 71,250       10 %   $ 2.50     $ 47,500     $ 427,500  
May 6, 2020 (1)   12 months   $ 460,000     $ 460,000     $ 60,000       10 %   $ 2.50     $ 40,000     $ 360,000  
May 18,2020 (1)   12 months   $ 546,250     $ 221,250     $ 46,250       10 %   $ 2.50     $ 35,500     $ 439,500  
June 2, 2020 (1)   12 months   $ 902,750     $ 652,750     $ 92,750       10 %   $ 2.50     $ 58,900     $ 708,500  
June 12,2020 (1)   12 months   $ 57,500     $ 57,500     $ 7,500       10 %   $ 2.50     $ 5,000     $ 45,000  
June 22, 2020 (1)   12 months   $ 138,000     $ 138,000     $ 18,000       10 %   $ 2.50     $ 12,000     $ 108,000  
July 7, 2020 (1)   12 months   $ 586,500     $ 586,500     $ 76,500       10 %   $ 2.50     $ 51,000     $ 400,234  
July 17, 2020 (1)   12 months   $ 362,250     $ 362,250     $ 47,250       10 %   $ 2.50     $ 31,500     $ 185,698  
July 29, 2020 (1)   12 months   $ 345,000     $ 345,000     $ 45,000       10 %   $ 2.50     $ 30,000     $ 241,245  
July 21, 2020 (1) (5)   12 months   $ 115,000     $ 115,000     $ 15,000       10 %   $ 2.50     $ 10,000     $ 24,875  
August 14, 2020 (1)   12 months   $ 762,450     $ 462,450     $ 69,450       10 %   $ 2.50     $ 66,300     $ 580,124  
September 10, 2020 (1)   12 months   $ 391,000     $ 391,000     $ 51,000       10 %   $ 2.50     $ 34,000     $ 231,043  
September 21, 2020 (1) (5)   12 months   $ 345,000     $ 345,000     $ 45,000       10 %   $ 2.50     $ 30,000     $ 66,375  
September 23, 2020 (1)   12 months   $ 115,000     $ 15,000     $ 15,000       10 %   $ 2.50     $ 10,000     $ 20,500  
December 3, 2020 (1)   12 months   $ 299,000     $ 299,000     $ 39,000       10 %   $ 2.50     $ 26,000     $ 197,882  
October 22, 2020 (1) (5)   12 months   $ 115,000     $ 115,000     $ 15,000       10 %   $ 2.50     $ 10,000     $ 18,875  
February 17, 2021 (1)   12 months   $ 230,000     $ 230,000     $ 30,000       10 %   $ 2.50     $ 20,000     $ 180,000  
March 23, 2021 (1)   12 months   $ 55,000     $ 55,000     $ 5,000       10 %   $ 2.50     $ -     $ 36,431  
May 6, 2021 (1)   12 months   $ 402,500     $ 402,500     $ 52,500       10 %   $ 2.50     $ 35,000     $ 312,551  
June 17, 2021 (1)   12 months   $ 230,000     $ 230,000     $ 30,000       10 %   $ 2.50     $ 20,000     $ 144,760  
June 25, 2021 (1)   12 months   $ 977,500     $ 977,500     $ 127,500       10 %   $ 2.50     $ -     $ 773,802  
June 3, 2021 (1)   6 months   $ 50,000     $ 50,000     $ 1,500       12 %   $ 2.50     $ -     $ 7,948  
March 1, 2022 (13)   8 months   $ 700,000     $ 700,000     $ 84,000       12 %     (6 )   $ -     $ -
July 3, 2021 (1)   12 months   $ 115,000     $ 115,000     $ 15,000       10 %   $ 2.50     $ 10,000     $ 90,000  
February 1,2022 (1) (13)   6 months   $ 260,000     $ 210,000     $ 10,000       12 %   (7 )   $ 2,000     $ -  
February 4, 2022 (13)   8 months   $ 500,000     $ 500,000     $ 30,000       12 %   (11 )   $ -     $ -  
May 13, 2022 (13)   7 months   $ 500,000     $ 500,000     $ 25,000       12 %   (11 )   $ -     $ -  
January 19,2022 (1) (13)   6 months   $ 52,000     $ 52,000     $ 2,000       12 %   $ 2.50     $ 2,000     $ -  
January 20,2022 (1) (3) (13)   6 months   $ 352,188     $ 12,690     $ 45,938       (3 )     (8 )   $ -     $ -  
January 20,2022 (1) (3) (13)   6 months   $ 352,188     $ 352,188     $ 45,938       (3 )     (8 )   $ -     $ -  
January 20,2022 (1) (3) (13)   6 months   $ 140,875     $ 140,875     $ 18,375       (3 )     (8 )   $ -     $ -  
August 31, 2021   12 months   $ 189,750     $ 189,750     $ 24,750       10 %     (9 )   $ 16,500     $ 148,500  
September 10, 2021 (1)   8 months   $ 100,000     $ 100,000     $ 4,000       12 %     (7 )   $ -     $ 43,520  
September 15, 2021 (1)   6 months   $ 250,000     $ 250,000     $ 12,500       12 %     (7 )   $ -     $ 108,801  
September 16, 2021 (1)   6 months   $ 250,000     $ 250,000     $ 12,500       12 %     (7 )   $ -     $ 112,337  
September 24, 2021 (1)   8 months   $ 125,000     $ 125,000     $ 6,250       12 %     (7 )   $ -     $ 61,876  
September 15, 2021 (1)   6 months   $ 250,000     $ 250,000     $ 37,500       12 %     (7 )   $ 30,000     $ -  
October 21, 2021 (5)   12 months   $ 189,750     $ 189,750     $ 24,750       12 %   $ 2.50     $ 16,500     $ 87,332  
November 1, 2021 (5)   12 months   $ 189,750     $ 189,750     $ 24,750       12 %   $ 2.50     $ -     $ 96,991  
December 7, 2021   12 months   $ 169,500     $ 67,800     $ 19,500       12 %     (10 )   $ 3,750     $ -  
March 23, 2022   8 months   $ 56,500     $ 35,312     $ 6,500       12 %     (12 )   $ -     $ -  
March 29, 2022   8 months   $ 112,000     $ 67,144     $ 13,000       12 %     (12 )   $ -     $ -  
February 9, 2022   12 months   $ 88,987     $ 53,487     $ 10,237       12 %     (10 )   $ -     $ -  
March 30, 2022   12 months   $ 100,000     $ 100,000     $ 5,000       12 %   $ 2.50   $ -     $ 19,614  
April 19, 2022   12 months   $ 95,000     $ 95,000     $ -       12 %   (12 )   $ -     $ 16,234  
May 23, 2022   8 months   $ 950,000     $ 950,000     $ 57,000       12 %   $ 2.50     $ 16,165     $ -  
May 8, 2022 (13) (14)   8 months   $ 65,000     $ 65,000     $ 3,000       12 %   (7 )   $ -     $ -  
                $ 16,067,674     $ 1,775,088                     $ 981,665     $ 8,359,812  

 

 

  (1) The Note is past due. The Company and the lender are negotiating in good faith to extend the loan.
  (2) The Company and lenders have entered into Standstill and Forbearance Agreements (as described below).
  (3) Note is secured by the assets of the Company’s subsidiary, PBI Agrochem, Inc. and interest rate is 40.9% OID.
  (4) During the year ended December 31, 2020, the Company entered into a Rate Modification Agreement with this lender. In this agreement the lender agreed to reduce their interest rate and were granted the right to convert loans using a variable conversion price if more than one other variable rate lender converted at a variable rate.
  (5) The Company has agreed to issue shares of its common stock to lenders if their notes are not repaid by a defined date.
  (6) Loan is not convertible until 180 days from the date of issuance of the Note and following an Event of Default will be convertible at the lowest trading price of the 20 days prior to conversion. The loan is guaranteed by the Company’s Chief Executive Officer, but the lender may only enforce this guarantee after certain conditions have been met, specifically after (i) the occurrence of an Event of Default (as defined in the Note), (ii) the failure of the Company to cure the Default in 10 business days, and (iii) a failure by the Company to issue, or cause to be issued, shares of its common stock upon submission by the lender of a notice of conversion.
  (7) Notes are convertible before maturity at $2.50 per share or mandatorily convertible when the Company up-lists to the NASDAQ at the lower of $2.50 or the up-list price.
  (8) Notes can be converted at the lesser of $2.50 per share or 25% discount to the opening price of the Company’s first day of trading on either Nasdaq or NYSE. In addition, if the Company fails to pay the Note in cash on maturity date, the conversion price will be adjusted to the lesser of original conversion price or the product of the VWAP of the common stock for the 5 trading dates immediately prior to the maturity date multiplied by 0.75.
  (9) Conversion price of this note is $2.50 and will be adjusted to, upon an Event of Default, the lower of (i) the conversion price or (ii) a 25% discount to the 5-day average VWAP of the stock prior to default. Additionally, if an up-list to a national exchange occurs while this note is outstanding, the conversion price shall be changed to the lower of (i) the conversion price or (ii) a 25% discount to the up-list price.
  (10) Notes are convertible upon an Event of Default at 75% multiplied by the lowest trading price for the common stock during the five days prior to the conversion.
  (11) Loans can be voluntarily converted before maturity at $2.50 per share. Lender retains the option upon an Up-list to convert at the lower of $2.50 or the 10% off Up-list price.
  (12) Notes are convertible at $2.50 per share except that following an Event of Default the conversion price will be adjusted to 75% multiplied by the lowest trading price for the common stock during the five days prior to the conversion.
  (13) During the six months ended June 30, 2022, the Company extended nine loans totaling $1,650,000 and increased the principal to $2,872,251. The Company issued 320,900 shares of common stock for these extensions and added principal.
  (14)

Lender is a related party.

Summary of Changes in Convertible Debt and Revolving Note Payable, Net of Unamortized Discounts

The following table provides a summary of the changes in convertible debt, net of unamortized discounts, during 2022:

    2022  
Balance at January 1,   $ 12,839,813  
Early adoption of ASU 2020-06     473,027  
Issuance of convertible debt, face value     2,624,738  
Deferred financing cost     (414,988 )
Debt discount from shares and warrants issued with debt     (265,764 )
Payments     (865,367 )
Conversion of debt into equity     (68,159 )
Accretion of interest and amortization of debt discount to interest expense     1,363,151  
Balance at June 30,     15,686,451  
Less: current portion     15,686,451  
Convertible debt, long-term portion   $  
Schedule of Merchant Agreements

The following table shows our Merchant Agreements as of June 30, 2022:

  Purchase Price     Purchased Amount     Outstanding Balance     Payment frequency   Payment
Rate
    Deferred Finance Fees  
June 28, 2022   $ 250,000     $ 337,250     $ 248,295     Daily   $ 2,595     $       -  
June 15, 2022   $ 150,000     $ 197,850     $ 141,280     Daily   $ 1,522     $ -  
May 11, 2022   $ 225,000     $ 308,250     $ 181,467     Weekly   $ 11,009     $ -  
January 11, 2022   $ 240,000     $ 300,000     $ 2,456     Weekly   $ 11,112     $ -  
December 21, 2021   $ 400,000     $ 520,000     $ 161,449     Weekly   $ 11,305     $ 6,000  
    $ 1,265,000     $ 1,663,350     $ 734,947                 $ 6,000  

 

The following table shows our Merchant Agreements as of December 31, 2021:

 

Inception Date  

Purchase

Price

    Purchased Amount     Outstanding Balance    

Payment

frequency

 

Payment

Rate

   

Deferred
Finance

Fees

 
December 21, 2021   $ 400,000     $ 520,000     $ 390,120     Weekly     11,305.00     $ 6,000  
July 6, 2021     125,000       166,250       8,790     Daily     1,279.00       2,500  
    $ 525,000     $ 686,250     $ 398,910                 $ 8,500