Debt (Details Narrative)
|
|
1 Months Ended |
3 Months Ended |
4 Months Ended |
12 Months Ended |
|
Feb. 29, 2020
USD ($)
|
Jan. 31, 2020
USD ($)
|
Dec. 31, 2019
USD ($)
ft²
$ / shares
shares
|
Jun. 30, 2019
USD ($)
|
Apr. 30, 2019
USD ($)
|
Mar. 31, 2019
USD ($)
ft²
|
Dec. 31, 2018
USD ($)
$ / shares
shares
|
Sep. 30, 2018
USD ($)
$ / shares
shares
|
Nov. 30, 2017
ft²
|
May 31, 2016
ft²
|
Mar. 30, 2020
shares
|
Dec. 31, 2018
USD ($)
$ / shares
shares
|
Dec. 31, 2019
USD ($)
ft²
$ / shares
shares
|
Dec. 31, 2018
USD ($)
$ / shares
shares
|
Sep. 30, 2016
ft²
|
Area of land | ft² |
|
|
300,000
|
|
|
|
|
|
|
|
|
|
300,000
|
|
|
Proceeds from issuance of promissory notes |
|
|
|
|
|
|
|
|
|
|
|
|
$ 19,760,000
|
$ 3,206,338
|
|
Repayment of notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
700,000
|
|
Debt conversion of convertible debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,904,316
|
|
Common stock, subscriptions | shares |
|
|
3,236,857
|
|
|
|
97,136
|
|
|
|
|
97,136
|
3,236,857
|
97,136
|
|
Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of common stock issued during period | shares |
|
|
|
|
|
|
|
|
|
|
3,236,857
|
|
|
|
|
Secured Promissory Notes [Member] | MariMed Hemp Inc. [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expenses |
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,307,000
|
|
|
Secured Promissory Notes [Member] | MariMed Hemp Inc. [Member] | Gen Canna [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt principal amount |
|
|
|
|
$ 1,000,000
|
|
|
|
|
|
|
|
|
|
|
Debt maturity description |
|
|
|
|
December 31, 2019
|
|
|
|
|
|
|
|
|
|
|
Debt instrument, extended maturity description |
|
|
|
|
The principal balance plus a payment of $180,000, initially due on December 31, 2019, was extended to March 31, 2020
|
|
|
|
|
|
|
|
|
|
|
Repayment of notes |
|
|
|
|
$ 180,000
|
|
|
|
|
|
|
|
|
|
|
Secured Promissory Notes [Member] | MariMed Hemp Inc. [Member] | Note Holder [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of notes |
|
|
|
|
$ 30,000
|
|
|
|
|
|
|
|
|
|
|
Promissory Note [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt conversion price | $ / shares |
|
|
|
|
|
|
$ 0.65
|
|
|
|
|
$ 0.65
|
|
$ 0.65
|
|
Promissory Note [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt conversion price | $ / shares |
|
|
|
|
|
|
$ 0.90
|
|
|
|
|
$ 0.90
|
|
$ 0.90
|
|
Promissory Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt principal amount |
|
|
$ 1,047,000
|
|
|
|
|
|
|
|
|
|
1,047,000
|
|
|
Repayment of notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 700,000
|
|
Accrued interest |
|
|
$ 7,590,000
|
|
|
|
|
|
|
|
|
|
7,590,000
|
|
|
Debt conversion of convertible debt |
|
|
|
|
|
|
$ 1,075,000
|
|
|
|
|
|
|
$ 2,500,000
|
|
Debt conversion of convertible shares | shares |
|
|
|
|
|
|
1,568,375
|
|
|
|
|
|
|
|
|
Fair value of common stock |
|
|
|
|
|
|
$ 829,000
|
|
|
|
|
|
|
|
|
Number of common stock issued during period | shares |
|
|
|
|
|
|
|
|
|
|
|
|
2,435,116
|
3,827,373
|
|
Common stock, subscriptions | shares |
|
|
0
|
|
|
|
79,136
|
|
|
|
|
79,136
|
0
|
79,136
|
|
Promissory Notes [Member] | Individuals and Accredited Investors [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt maturity description |
|
|
|
|
|
|
|
|
|
|
|
|
Maturing in 2020 and 2021.
|
|
|
Proceeds from issuance of promissory notes |
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,760,000
|
|
|
Promissory Notes [Member] | Individuals and Accredited Investors [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
10.00%
|
|
|
Promissory Notes [Member] | Individuals and Accredited Investors [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
18.00%
|
|
|
Promissory Notes [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt principal amount |
$ 3,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Area of land | ft² |
|
|
|
|
|
100,000
|
|
|
|
|
|
|
|
|
45,000
|
Mortgage Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agreement term |
|
|
|
|
|
|
|
|
10 years
|
|
|
|
|
|
|
Debt payment, description |
|
|
|
|
|
|
|
|
This mortgage was personally guaranteed by the Company's CEO and CFO. From the mortgage date through May 2019, the Company was required to make monthly payments of interest-only at a rate equal to the prime rate plus 2%, with a floor of 6.25% per annum. From May 2019 to May 2024, the Company is required to make principal and interest payments at a rate equal to the prime rate on May 2, 2019 plus 2%, with a floor of 6.25% per annum. Principal and interest payments shall continue from May 2024 through the end of the lease at a rate equal to the prime rate on May 2, 2024 plus 2%, with a floor of 6.25% per annum.
|
|
|
|
|
|
|
Debt principal amount |
|
|
$ 4,825,000
|
|
|
|
$ 4,895,000
|
|
|
|
|
$ 4,895,000
|
$ 4,825,000
|
$ 4,895,000
|
|
Debt principal amount, current |
|
|
94,000
|
|
|
|
63,000
|
|
|
|
|
63,000
|
94,000
|
63,000
|
|
Mortgage Agreement [Member] | DuQuoin State Bank [Member ] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Area of land | ft² |
|
|
|
|
|
|
|
|
|
3,400
|
|
|
|
|
|
Debt principal amount |
|
|
829,000
|
|
|
|
850,000
|
|
|
|
|
850,000
|
829,000
|
850,000
|
|
Debt principal amount, current |
|
|
24,000
|
|
|
|
23,000
|
|
|
|
|
23,000
|
24,000
|
23,000
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
8.50%
|
|
|
|
|
|
Debt instrument, extended maturity description |
|
|
|
|
|
|
|
|
|
The mortgage was renewed in May 2019 at a rate of 8.5% per annum.
|
|
|
|
|
|
Mortgage Agreement [Member] | Prime Rate [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable rate |
|
|
|
|
|
|
|
|
2.00%
|
|
|
|
|
|
|
Mortgage Agreement [Member] | Prime Rate [Member] | May 2, 2019 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable rate |
|
|
|
|
|
|
|
|
2.00%
|
|
|
|
|
|
|
Mortgage Agreement [Member] | Prime Rate [Member] | May 2, 2024 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable rate |
|
|
|
|
|
|
|
|
2.00%
|
|
|
|
|
|
|
Mortgage Agreement [Member] | Floor Rate [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable rate |
|
|
|
|
|
|
|
|
6.25%
|
|
|
|
|
|
|
Mortgage Agreement [Member] | Floor Rate [Member] | May 2, 2019 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable rate |
|
|
|
|
|
|
|
|
6.25%
|
|
|
|
|
|
|
Mortgage Agreement [Member] | Floor Rate [Member] | May 2, 2024 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variable rate |
|
|
|
|
|
|
|
|
6.25%
|
|
|
|
|
|
|
Mortgage Agreement [Member] | New Bedford, Massachusetts [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Area of land | ft² |
|
|
|
|
|
|
|
|
138,000
|
|
|
|
|
|
|
Cultivating and processing facility | ft² |
|
|
|
|
|
|
|
|
70,000
|
|
|
|
|
|
|
Mortgage Agreement [Member] | Delaware [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Area of land | ft² |
|
|
|
|
|
|
|
|
45,070
|
|
|
|
|
|
|
Debt principal amount |
|
|
1,682,000
|
|
|
|
1,792,000
|
|
|
|
|
1,792,000
|
1,682,000
|
1,792,000
|
|
Debt principal amount, current |
|
|
$ 105,000
|
|
|
|
102,000
|
|
|
|
|
102,000
|
105,000
|
102,000
|
|
Debt maturity description |
|
|
|
|
|
|
|
|
The mortgage matures in 2031
|
|
|
|
|
|
|
Mortgage Agreement [Member] | Delaware [Member] | Prime Rate [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
1.50%
|
|
|
|
|
|
|
Mortgage Agreement [Member] | Delaware [Member] | Floor Rate [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
5.25%
|
|
|
|
|
|
|
Mortgage Agreement [Member] | Delaware [Member] | September 2021 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
5.25%
|
|
|
|
|
|
|
10M Note [Member] | Secured Promissory Notes [Member] | MariMed Hemp Inc. [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt principal amount |
|
|
|
$ 10,000,000
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of promissory notes |
|
|
|
$ 10,000,000
|
|
|
|
|
|
|
|
|
|
|
|
Interest expenses |
|
|
|
|
|
|
|
|
|
|
|
|
$ 523,000
|
|
|
Warrant term |
|
|
3 years
|
|
|
|
|
|
|
|
|
|
3 years
|
|
|
Number of warrants issued to purchase common stock | shares |
|
|
375,000
|
|
|
|
|
|
|
|
|
|
375,000
|
|
|
Warrant exercise price | $ / shares |
|
|
$ 4.50
|
|
|
|
|
|
|
|
|
|
$ 4.50
|
|
|
Fair value of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
$ 601,000
|
|
|
Note carrying value |
|
|
$ 9,920,000
|
|
|
|
|
|
|
|
|
|
9,920,000
|
|
|
10M Note [Member] | Secured Promissory Notes [Member] | MariMed Hemp Inc. [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of notes |
|
$ 1,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10M Note [Member] | Promissory Note [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt principal amount |
$ 10,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.5M Note [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt maturity description |
Due on or before April 30, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.5M Note [Member] | Promissory Note [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt principal amount |
$ 11,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt maturity description |
Due on June 15, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
15.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.5M Note [Member] | Promissory Note [Member] | Subsequent Event [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of notes |
$ 2,300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization payments |
$ 3,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6M Note [Member] | Secured Promissory Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt maturity description |
|
|
|
|
|
April 30, 2020
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
13.00%
|
|
|
|
|
|
|
|
|
|
Debt instrument, extended maturity description |
|
|
|
|
|
The note's initial maturity date of December 31, 2019 was extended to March 31, 2020.
|
|
|
|
|
|
|
|
|
|
Interest expenses |
|
|
300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Promissory notes issued |
|
|
|
|
|
$ 6,000,000
|
|
|
|
|
|
|
|
|
|
Service fee |
|
|
|
|
|
$ 900,000
|
|
|
|
|
|
|
|
|
|
Accrued interest |
|
|
635,000
|
|
|
|
|
|
|
|
|
|
635,000
|
|
|
3M Note [Member] | Secured Promissory Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt maturity description |
|
|
|
|
|
|
|
March 31, 2020
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
10.00%
|
|
|
|
|
|
|
|
Debt instrument, extended maturity description |
|
|
|
|
|
|
|
The $3M Note was extended for an additional six months in accordance with its terms, with the interest rate increasing to 12% per annum during the extension period. The $3M Note is secured by the Company's property in Maryland.
|
|
|
|
|
|
|
|
Fair value of warrants |
|
|
|
|
|
|
|
$ 1,511,000
|
|
|
|
|
|
|
|
3M Note [Member] | Promissory Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization payments |
|
|
|
|
|
|
|
|
|
|
|
882,000
|
629,000
|
|
|
Warrant term |
|
|
|
|
|
|
|
3 years
|
|
|
|
|
|
|
|
Number of warrants issued to purchase common stock | shares |
|
|
|
|
|
|
|
750,000
|
|
|
|
|
|
|
|
Warrant exercise price | $ / shares |
|
|
|
|
|
|
|
$ 1.80
|
|
|
|
|
|
|
|
Note carrying value |
|
|
$ 3,000,000
|
|
|
|
2,370,000
|
|
|
|
|
2,370,000
|
$ 3,000,000
|
2,370,000
|
|
Note discount recorded |
|
|
|
|
|
|
$ 629,000
|
|
|
|
|
$ 629,000
|
|
$ 629,000
|
|