| Schedule of Related Party Convertible Notes Payable |
Related party convertible notes payable
consisted of the following as of December 31:
| |
|
2020 |
|
|
2019 |
|
| |
|
|
|
|
|
|
| Convertible note 2019-02. On July 19, 2019, the Company issued a convertible note payable in the amount $815,217, with an original issue discount of $65,217 in exchange for $750,000. This note accrues interest at 8% per annum and was originally due June 30, 2020, but the maturity date was extended to June 30, 2021. Interest was originally payable monthly but was amended on January 1, 2021, to be payable at maturity. This note and accrued interest may convert into shares of common stock at the conversion price then in effect (initially $24 per share, subject to adjustment) any time at the holder’s option or automatically upon a qualified financing of at least $5 million at the lower of the conversion price then in effect or a 25% discount to the offering price. The conversion price is subject to adjustment upon the issuance of the Company’s common stock or securities convertible into common stock at a price per share less than the then prevailing conversion price, other than specified exempt issuances; accordingly, the adjusted conversion price was equal to $4.27 per share as of December 31, 2020, and $14 per share as of December 31, 2019. A beneficial conversion feature was recognized as a result of the conversion price upon issuance and adjustment being less than fair market value. This note was also issued with a detachable warrant to purchase 7,500 shares of stock at $24 per share, which is subject to adjustment in accordance with any adjustment to the conversion price of this note; accordingly, the adjusted exercise price was equal to $4.27 per share as of December 31, 2020, and $14 per share as of December 31, 2019. The valuation of the conversion feature and detachable warrant and intrinsic value of the beneficial conversion feature resulted in the recognition of discounts on this note equal to $234,300 and $582,533 as of December 31, 2020 and 2019, respectively, wherein the difference was due to the revaluation of such features upon adjustment of the conversion price in February 2020. |
|
$ |
815,217 |
|
|
$ |
815,217 |
|
| |
|
|
|
|
|
|
|
|
| |
|
2020 |
|
|
2019 |
|
| |
|
|
|
|
|
|
| Convertible note 2019-07. On October 16, 2019, the Company issued a convertible note payable in the amount $217,391, with an original issue discount of $17,391 in exchange for $200,000. This note accrues interest at 8% per annum and was originally due June 30, 2020, but the maturity date was extended to June 30, 2021. Interest was originally payable monthly but was amended on January 1, 2021, to be payable at maturity. This note and accrued interest may convert into shares of common stock at the conversion price then in effect (initially $24 per share, subject to adjustment) any time at the holder’s option or automatically upon a qualified financing of at least $5 million at the lower of the conversion price then in effect or a 25% discount to the offering price. The conversion price is subject to adjustment upon the issuance of the Company’s common stock or securities convertible into common stock at a price per share less than the then prevailing conversion price, other than specified exempt issuances; accordingly, the adjusted conversion price was equal to $4.27 per share as of December 31, 2020, and $14 per share as of December 31, 2019. A beneficial conversion feature was recognized as a result of the conversion price upon adjustment being less than fair market value. This note was also issued with a detachable warrant to purchase 2,000 shares of stock at $24 per share, which is subject to adjustment in accordance with any adjustment to the conversion price of this note; accordingly, the adjusted conversion price was equal to $4.27 per share as of December 31, 2020, and $14 per share as of December 31, 2019. The valuation of the conversion feature and detachable warrant and intrinsic value of the beneficial conversion feature resulted in the recognition of discounts on this note equal to $63,060 and $110,783 as of December 31, 2020 and 2019, respectively, wherein the difference was due to the revaluation of such features upon adjustment of the conversion price in February 2020. |
|
|
217,391 |
|
|
|
217,391 |
|
| |
|
|
|
|
|
|
|
|
| Officer convertible note. On November 15, 2019, the Company issued a convertible note payable in the amount $100,000. This note accrues interest at 14% per annum and was originally due June 30, 2020, but the maturity date was extended to June 30, 2021. Interest was originally payable monthly but was amended on January 1, 2021, to be payable at maturity. This note and accrued interest may convert into shares of common stock at the conversion price of $20 per share. |
|
|
100,000 |
|
|
|
100,000 |
|
| |
|
2020 |
|
|
2019 |
|
| |
|
|
|
|
|
|
| Convertible note 2020-11. On September 17, 2020, the Company issued a convertible note payable in the amount $271,739, with an original issue discount of $21,739 in exchange for $250,000. This note accrues interest at 8% per annum and has a maturity of June 30, 2021. Interest was originally payable monthly but was amended on January 1, 2021, to be payable at maturity. This note and accrued interest may convert into shares of common stock at the conversion price then in effect (initially $4.50 per share, subject to adjustment) any time at the holder’s option or automatically upon a qualified financing of at least $5 million at the lower of the conversion price then in effect or a 25% discount to the offering price. The conversion price is subject to adjustment upon the issuance of the Company’s common stock or securities convertible into common stock at a price per share less than the then prevailing conversion price, other than specified exempt issuances. This note was also issued with a detachable warrant to purchase 13,333 shares of stock at $4.50 per share, which is subject to adjustment in accordance with any adjustment to the conversion price of this note. The valuation of the conversion feature and detachable warrant resulted in the recognition of discounts on this note equal to $88,950 as of December 31, 2020. |
|
|
271,739 |
|
|
|
- |
|
| |
|
|
|
|
|
|
|
|
| Convertible note 2020-16. On December 17, 2020, the Company issued a convertible note payable in the amount $90,000. This note accrued interest at 4% per annum, payable at maturity, and was originally due December 31, 2021. This note was fully converted into 18,000 shares of our common stock as of December 17, 2020. |
|
|
- |
|
|
|
- |
|
| |
|
|
|
|
|
|
|
|
| Total related party convertible notes payable |
|
|
1,404,347 |
|
|
|
1,132,608 |
|
| |
|
|
|
|
|
|
|
|
| Less original issue discounts |
|
|
(104,347 |
) |
|
|
(82,608 |
) |
| |
|
|
|
|
|
|
|
|
| Related party convertible notes payable, net |
|
|
1,300,000 |
|
|
|
1,050,000 |
|
| |
|
|
|
|
|
|
|
|
| Less discounts for conversion rights, beneficial conversion features, and detachable warrants |
|
|
(386,310 |
) |
|
|
(693,316 |
) |
| |
|
|
|
|
|
|
|
|
| Plus amortization of discounts |
|
|
420,606 |
|
|
|
295,037 |
|
| |
|
|
|
|
|
|
|
|
| Total related party convertible notes payable, net |
|
$ |
1,334,296 |
|
|
$ |
651,721 |
|
|