Debt (Details Narrative)
|
1 Months Ended |
4 Months Ended |
9 Months Ended |
12 Months Ended |
|
|
Sep. 30, 2019
USD ($)
ft²
shares
|
Jun. 30, 2019
USD ($)
$ / shares
shares
|
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
|
Dec. 31, 2018
USD ($)
$ / shares
shares
|
Sep. 30, 2019
USD ($)
ft²
shares
|
Sep. 30, 2018
USD ($)
$ / shares
shares
|
Dec. 31, 2018
USD ($)
$ / shares
shares
|
Jul. 31, 2018
$ / shares
shares
|
Sep. 30, 2016
ft²
|
Area of land | ft² |
300,000
|
|
|
|
|
|
|
|
|
300,000
|
|
|
|
|
Repayment of notes |
|
|
|
|
|
|
|
|
|
|
$ 700,000
|
|
|
|
Warrant term |
|
|
|
|
|
|
|
|
|
|
|
|
3 years
|
|
Number of warrants issued to purchase common stock | shares |
|
|
|
|
|
7,209,974
|
|
|
|
|
7,209,974
|
|
125,000
|
|
Warrant exercise price | $ / shares |
|
|
|
|
|
|
|
|
|
|
|
|
$ 1.71
|
|
Stock issued during period | shares |
|
|
|
|
|
|
|
|
|
799,995
|
|
|
|
|
Common stock, subscriptions | shares |
6,603,532
|
|
|
|
97,136
|
|
|
|
97,136
|
6,603,532
|
|
97,136
|
|
|
Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant term |
|
|
|
|
|
3 years
|
|
|
|
|
3 years
|
|
|
|
Warrant exercise price | $ / shares |
|
|
|
|
|
$ 0.20
|
|
|
|
|
$ 0.20
|
|
|
|
Maximum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant term |
|
|
|
|
|
5 years
|
|
|
|
|
5 years
|
|
|
|
Warrant exercise price | $ / shares |
|
|
|
|
|
$ 4.30
|
|
|
|
|
$ 4.30
|
|
|
|
Secured Promissory Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt maturity description |
|
|
|
December 2019
|
|
March 2020
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
13.00%
|
|
10.00%
|
|
|
|
|
|
|
|
|
Debt instrument, extended maturity description |
|
|
|
The Company may extend the maturity date by up to three months upon thirty days' notice prior to the maturity date with an extension fee payment to the note holder of $300,000.
|
|
The note can be extended for an additional six months with proper notice, with the interest rate increasing to 12% per annum during the extension period.
|
|
|
|
|
|
|
|
|
Promissory notes issued |
|
|
|
$ 6,000,000
|
|
$ 3,000,000
|
|
|
|
|
|
|
|
|
Debt instrument, extension fee |
|
|
|
$ 300,000
|
|
|
|
|
|
|
|
|
|
|
Debt principal amount |
$ 6,000,000
|
|
|
|
|
|
|
|
|
$ 6,000,000
|
|
|
|
|
Accrued interest |
424,000
|
|
|
|
|
|
|
|
|
424,000
|
|
|
|
|
Secured Promissory Notes [Member] | MariMed Hemp Inc. [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument, extended maturity description |
|
On the maturity date in January 2020, or earlier at Mari-Hemp's discretion, the principal balance shall be repaid plus a payment of $1.5 million.
|
|
|
|
|
|
|
|
|
|
|
|
|
Promissory notes issued |
|
$ 10,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of additional debt |
|
1,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of notes |
|
573,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expenses |
|
$ 573,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured Promissory Notes [Member] | MariMed Hemp Inc. [Member] | Note Holder [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of additional debt |
|
|
$ 180,000
|
|
|
|
|
|
|
|
|
|
|
|
Secured Promissory Notes [Member] | MariMed Hemp Inc. [Member] | Gen Canna [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt maturity description |
|
|
December 2019
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument, extended maturity description |
|
|
The principal balance plus a payment of $180,000 shall be due in full on the earlier of the maturity date or three business days after Mari-Hemp's receipt of payment by GenCanna of the Secured Receivables.
|
|
|
|
|
|
|
|
|
|
|
|
Promissory notes issued |
|
|
$ 1,000,000
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of additional debt |
|
|
180,000
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of notes |
|
|
180,000
|
|
|
|
|
|
|
|
|
|
|
|
Interest expenses |
|
|
64,000
|
|
|
|
|
|
|
|
|
|
|
|
Secured Promissory Notes [Member] | MariMed Hemp Inc. [Member] | Gen Canna [Member] | Note Holder [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument, extension fee |
|
|
$ 30,000
|
|
|
|
|
|
|
|
|
|
|
|
Promissory Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt principal amount |
|
|
|
|
$ 7,495,000
|
|
|
|
$ 7,495,000
|
|
|
$ 7,495,000
|
|
|
Repayment of notes |
|
|
|
|
|
|
|
|
|
|
|
700,000
|
|
|
Warrant term |
|
|
|
|
|
3 years
|
|
|
|
|
3 years
|
|
|
|
Number of warrants issued to purchase common stock | shares |
|
|
|
|
|
750,000
|
|
|
|
|
750,000
|
|
|
|
Warrant exercise price | $ / shares |
|
|
|
|
|
$ 1.80
|
|
|
|
|
$ 1.80
|
|
|
|
Note discount recorded |
|
|
|
|
629,000
|
$ 1,511,000
|
|
|
629,000
|
|
$ 1,511,000
|
629,000
|
|
|
Note carrying value |
3,000,000
|
|
|
|
2,370,000
|
|
|
|
2,370,000
|
3,000,000
|
|
2,370,000
|
|
|
Debt principal amount |
|
|
|
|
1,075,000
|
|
|
|
1,075,000
|
|
|
1,075,000
|
|
|
Accrued interest |
|
|
|
|
$ 95,000
|
|
|
|
95,000
|
|
|
95,000
|
|
|
Value of warrant discount amortized |
|
|
|
|
|
|
|
|
$ 882,000
|
629,000
|
|
|
|
|
Debt conversion of convertible shares | shares |
|
|
|
|
1,568,375
|
|
|
|
|
|
|
|
|
|
Debt conversion of convertible debt |
|
|
|
|
$ 829,000
|
|
|
|
|
|
|
$ 2,500,000
|
|
|
Stock issued during period | shares |
|
|
|
|
|
|
|
|
|
|
|
2,596,313
|
|
|
Common stock, subscriptions | shares |
|
|
|
|
1,310,196
|
|
|
|
1,310,196
|
|
|
1,310,196
|
|
|
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
|
|
|
Delaware [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Area of land | ft² |
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
45,000
|
Mortgage Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agreement term |
|
|
|
|
|
|
10 years
|
|
|
|
|
|
|
|
Debt payment, description |
|
|
|
|
|
|
From the start of the mortgage through May 2019, the Company is required to make monthly payments of interest-only at a rate equal to the monthly prime rate plus 2%, with a floor of 6.25%. From May 2019 to May 2024, the Company shall 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%. 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%.
|
|
|
|
|
|
|
|
Debt principal amount |
4,852,000
|
|
|
|
$ 4,895,000
|
|
|
|
$ 4,895,000
|
4,852,000
|
|
$ 4,895,000
|
|
|
Debt principal amount, current |
93,000
|
|
|
|
63,000
|
|
|
|
63,000
|
93,000
|
|
63,000
|
|
|
Mortgage Agreement [Member] | DuQuoin State Bank [Member ] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Area of land | ft² |
|
|
|
|
|
|
|
3,400
|
|
|
|
|
|
|
Debt principal amount |
835,000
|
|
|
|
850,000
|
|
|
|
850,000
|
835,000
|
|
850,000
|
|
|
Debt principal amount, current |
23,000
|
|
|
|
24,000
|
|
|
|
24,000
|
23,000
|
|
24,000
|
|
|
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 |
1,708,000
|
|
|
|
1,792,000
|
|
|
|
1,792,000
|
1,708,000
|
|
1,792,000
|
|
|
Debt principal amount, current |
105,000
|
|
|
|
$ 104,000
|
|
|
|
$ 104,000
|
$ 105,000
|
|
$ 104,000
|
|
|
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] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant term |
|
3 years
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of warrants issued to purchase common stock | shares |
|
375,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant exercise price | $ / shares |
|
$ 4.50
|
|
|
|
|
|
|
|
|
|
|
|
|
Note discount recorded |
|
$ 601,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expenses |
$ 294,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Note carrying value |
|
$ 9,690,000
|
|
|
|
|
|
|
|
|
|
|
|
|