Debt (Details Narrative)
|
|
|
1 Months Ended |
3 Months Ended |
4 Months Ended |
12 Months Ended |
|
Apr. 30, 2020
USD ($)
|
Feb. 29, 2020
USD ($)
|
Apr. 30, 2020
USD ($)
|
Apr. 30, 2020
USD ($)
|
Feb. 29, 2020
USD ($)
|
Jan. 31, 2020
USD ($)
|
Dec. 31, 2019
USD ($)
$ / shares
shares
|
Jun. 30, 2019
USD ($)
|
Apr. 30, 2019
USD ($)
|
Mar. 31, 2019
USD ($)
ft²
|
Sep. 30, 2018
USD ($)
$ / shares
shares
|
Nov. 30, 2017
ft²
|
May 31, 2016
ft²
|
Mar. 31, 2020
USD ($)
ft²
shares
|
Dec. 31, 2019
USD ($)
$ / shares
shares
|
Mar. 31, 2019
USD ($)
ft²
|
Dec. 31, 2018
USD ($)
|
Dec. 31, 2019
USD ($)
$ / shares
shares
|
Sep. 30, 2016
ft²
|
Area of land | ft² |
|
|
|
|
|
|
|
|
|
|
|
|
|
300,000
|
|
|
|
|
|
Proceeds from issuance of promissory notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,517,500
|
|
$ 6,000,000
|
|
|
|
Repayment of notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,400,000
|
|
|
|
|
|
Warrant term |
|
|
|
|
|
|
|
|
|
|
|
|
|
3 years
|
|
|
|
|
|
Number of warrants issued to purchase common stock | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
180,000
|
|
|
|
|
|
11.5M Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 9,200,000
|
|
|
|
|
|
Debt maturity description |
|
Due on or before April 30, 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
119,000
|
|
|
|
|
|
Secured Promissory Notes [Member] | 6M Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt maturity description |
|
|
|
|
|
|
|
|
|
April 30, 2020
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
13.00%
|
|
|
|
|
|
|
|
|
|
Debt instrument, extended maturity description |
|
|
|
|
|
|
|
|
|
The $6M Note's initial maturity date of December 31, 2019 was extended to April 30, 2020.
|
|
|
|
|
|
|
|
|
|
Accrued interest |
|
|
|
|
|
|
$ 635,000
|
|
|
|
|
|
|
853,000
|
$ 635,000
|
|
|
$ 635,000
|
|
Interest expenses |
|
|
|
|
|
|
300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
Promissory notes issued |
|
|
|
|
|
|
|
|
|
$ 6,000,000
|
|
|
|
|
|
|
|
|
|
Service fee |
|
|
|
|
|
|
|
|
|
$ 900,000
|
|
|
|
|
|
$ 900,000
|
|
|
|
Secured Promissory Notes [Member] | 6M Note [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument, extended maturity description |
|
|
|
The maturity date of this note was extended to September 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued interest |
$ 845,000
|
|
$ 845,000
|
$ 845,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Payment of service fee |
|
|
|
$ 900,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured Promissory Notes [Member] | 3M Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt maturity description |
|
|
|
|
|
|
|
|
|
|
March 2020
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
10.00%
|
|
|
|
|
|
|
|
|
Debt instrument, extended maturity description |
|
|
|
|
|
|
|
|
|
|
The maturity date of the $3M Note, initially in March 2020, 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 Company may elect to prepay the $3M Note in whole or part without premium or penalty provided the noteholder is given proper notice and the Company is not in default of the note agreement. The $3M Note is secured by the Company's property in Maryland.
|
|
|
|
|
|
|
|
|
Fair value of warrants |
|
|
|
|
|
|
|
|
|
|
$ 1,511,000
|
|
|
|
|
|
|
|
|
Promissory notes issued |
|
|
|
|
|
|
|
|
|
|
$ 3,000,000
|
|
|
|
|
|
|
|
|
Secured Promissory Notes [Member] | 3M Note [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument, extended maturity description |
|
|
The maturity date of this note was extended to December 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Promissory Note [Member] | 11.5M Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt principal amount |
|
$ 11,500,000
|
|
|
$ 11,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument description |
|
In February 2020, the Company entered into an amendment agreement with the holder of the $10M Note, whereby the Company and MariMed Hemp issued an amended and restated promissory note in the principal amount of $11,500,000 (the $11.5M Note"), comprised of the $10.0 million principal and the $1.5M Payment (which the Company had accrued) of the $10M Note.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt maturity description |
|
Matures in June 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
15.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Promissory Note [Member] | 11.5M Note [Member] | Minimum [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of notes |
|
$ 2,300,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization payments |
|
3,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Promissory Note [Member] | 11.5M Note [Member] | Minimum [Member] | Subsequent Event [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of notes |
$ 700,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Promissory Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt principal amount |
|
|
|
|
|
|
1,047,000
|
|
|
|
|
|
|
|
$ 1,047,000
|
|
|
1,047,000
|
|
Repayment of notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
100,000
|
|
|
|
|
|
Number of common stock issued during period | shares |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,435,116
|
|
|
|
|
Promissory Notes [Member] | Individuals and Accredited Investors [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 2,760,000
|
|
|
|
|
|
Debt maturity description |
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturing in 2020 and 2021.
|
|
|
|
|
|
Proceeds from issuance of promissory notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 100,000
|
|
|
|
$ 2,760,000
|
|
Repayment of notes |
|
|
|
|
100,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued interest |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 119,000
|
|
|
|
|
|
Promissory Notes [Member] | Minimum [Member] | Individuals and Accredited Investors [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
10.00%
|
|
|
|
10.00%
|
|
Promissory Notes [Member] | Maximum [Member] | Individuals and Accredited Investors [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
18.00%
|
|
|
|
18.00%
|
|
Promissory Notes [Member] | 3M Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
$ 3,000,000
|
$ 3,000,000
|
|
|
$ 3,000,000
|
|
Amortization payments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 882,000
|
$ 629,000
|
|
MariMed Hemp Inc. [Member] | Secured Promissory Notes [Member] | Note Holder [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt principal amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,000,000
|
|
|
|
|
|
Interest expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
274,000
|
|
|
|
|
|
MariMed Hemp Inc. [Member] | Secured Promissory Notes [Member] | 10M Note [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt principal amount |
|
|
|
|
|
|
|
$ 10,000,000
|
|
|
|
|
|
|
|
|
|
|
|
Debt maturity description |
|
|
|
|
|
Maturity date of January 31, 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of promissory notes |
|
|
|
|
|
|
|
$ 10,000,000
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of notes |
|
|
|
|
|
$ 1,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrant term |
|
|
|
|
|
|
3 years
|
|
|
|
|
|
|
|
3 years
|
|
|
3 years
|
|
Number of warrants issued to purchase common stock | shares |
|
|
|
|
|
|
375,000
|
|
|
|
|
|
|
|
375,000
|
|
|
375,000
|
|
Warrant exercise price | $ / shares |
|
|
|
|
|
|
$ 4.50
|
|
|
|
|
|
|
|
$ 4.50
|
|
|
$ 4.50
|
|
Fair value of warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 601,000
|
|
Interest expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
523,000
|
|
Note carrying value |
|
|
|
|
|
|
$ 9,900,000
|
|
|
|
|
|
|
|
$ 9,900,000
|
|
|
9,900,000
|
|
MariMed Hemp Inc. [Member] | Secured Promissory Notes [Member] | $30,000 Fee [Member] | Gen Canna [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt principal amount |
|
|
|
|
|
|
|
|
$ 1,000,000
|
|
|
|
|
|
|
|
|
|
|
MariMed Hemp Inc. [Member] | Secured Promissory Notes [Member] | $30,000 Fee [Member] | Note Holder [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
15.00%
|
|
|
|
|
|
|
|
|
|
|
Repayment of notes |
|
|
|
|
|
|
|
|
$ 30,000
|
|
|
|
|
|
|
|
|
|
|
Delaware [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Area of land | ft² |
|
|
|
|
|
|
|
|
|
100,000
|
|
|
|
|
|
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
|
|
|
|
|
|
|
4,797,000
|
4,825,000
|
|
|
4,825,000
|
|
Debt principal amount, current |
|
|
|
|
|
|
94,000
|
|
|
|
|
|
|
96,000
|
94,000
|
|
|
94,000
|
|
Mortgage Agreement [Member] | DuQuoin State Bank [Member ] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Area of land | ft² |
|
|
|
|
|
|
|
|
|
|
|
|
3,400
|
|
|
|
|
|
|
Debt principal amount |
|
|
|
|
|
|
829,000
|
|
|
|
|
|
|
823,000
|
829,000
|
|
|
829,000
|
|
Debt principal amount, current |
|
|
|
|
|
|
24,000
|
|
|
|
|
|
|
25,000
|
24,000
|
|
|
24,000
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
6.75%
|
|
|
|
|
|
|
Debt instrument, extended maturity description |
|
|
|
|
|
|
|
|
|
|
|
|
The mortgage was renewed in May 2020 at a rate of 6.75% per annum.
|
|
|
|
|
|
|
Mortgage Agreement [Member] | South Porte Bank [Member ] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt principal amount |
|
907,200
|
|
|
$ 907,200
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt maturity description |
|
|
|
|
Interest shall accrue at the rate of 5.5% per annum and the mortgage matures in August 2020.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
5.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of promissory notes |
|
|
|
|
$ 235,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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
|
|
|
|
|
|
|
1,656,000
|
1,682,000
|
|
|
1,682,000
|
|
Debt principal amount, current |
|
|
|
|
|
|
$ 105,000
|
|
|
|
|
|
|
$ 107,000
|
$ 105,000
|
|
|
$ 105,000
|
|
Debt maturity description |
|
|
|
|
|
|
|
|
|
|
|
The mortgage matures in 2031.
|
|
|
|
|
|
|
|
Mortgage Agreement [Member] | Delaware [Member] | September 2021 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
5.25%
|
|
|
|
|
|
|
|
Mortgage Agreement [Member] | Delaware [Member] | Prime Rate [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
1.50%
|
|
|
|
|
|
|
|
Mortgage Agreement [Member] | Delaware [Member] | Floor Rate [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
|
|
|
|
|
|
|
5.25%
|
|
|
|
|
|
|
|
Exchange Agreement [Member] | 4.4 Million Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt maturity description |
|
|
|
|
Maturing in August 2021.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate |
|
|
|
|
16.50%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt instrument, extended maturity description |
|
|
|
|
Right to extend the maturity date through February 2022 upon payment of an extension fee.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Repayment of notes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange Agreement [Member] | 4.4 Million Notes [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt principal amount |
|
4,400,000
|
|
|
4,400,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued interest |
|
$ 67,000
|
|
|
$ 67,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gen Canna [Member] | MariMed Hemp Inc. [Member] | Secured Promissory Notes [Member] | $30,000 Fee [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt maturity description |
|
|
|
|
|
|
|
|
December 2019
|
|
|
|
|
|
|
|
|
|
|
Debt instrument, extended maturity description |
|
|
|
|
|
|
|
|
The principal balance plus a payment of $180,000, initially due in December 2019, was extended to March 2020.
|
|
|
|
|
|
|
|
|
|
|
Repayment of notes |
|
|
|
|
|
|
|
|
$ 180,000
|
|
|
|
|
|
|
|
|
|
|