Annual report pursuant to Section 13 and 15(d)

Loans Payable

v3.22.1
Loans Payable
12 Months Ended
Dec. 31, 2021
Loans Payable [Abstract]  
LOANS PAYABLE

NOTE 10 - LOANS PAYABLE

 

The following tables summarize the activity of loans payable during the years ended December 31, 2021 and 2020:

 

    Principal
Balance at
January 1,
2021
    Forgiveness/
Adjusted to Other Income
    Principal
Repaid in
Cash
    New Issuances     Effect of
Foreign
Exchange
Rates
    Principal
Balance at
December 31,
2021
 
Kingsbrook   $ 150,000     $
-
    $ (150,000 )   $
-
    $
-
    $
-
 
Paycheck Protection Program     53,051       (11,670 )     (69 )    
-
     
-
      41,312  
Bounce Back Loan Scheme     68,245      
-
      (4,724 )    
-
      (2,352 )     61,169  
First Assurance Funding     655,593      
-
      (655,593 )     1,618,443      
-
      1,618,443  
Other loans payable     155,320      
-
     
-
     
-
     
-
      155,320  
Total loans payable     1,082,209     $ (11,670 )   $ (810,386 )   $ 1,618,443     $ (2,352 )     1,876,244  
Less: loans payable - current portion     968,446                                       1,828,079  
Loans payable - non-current portion   $ 113,763                                     $ 48,165  

 

    Principal
Balance at
January 1,
2020
    Forgiveness/
Adjusted to Other Income
    Principal
Repaid in
Cash
    New Issuances     Effect of
Foreign
Exchange
Rates
    Principal
Balance at
December 31,
2020
 
Kingsbrook   $
-
    $
-
    $
-
    $ 150,000     $
-
    $ 150,000  
Paycheck Protection Program    
-
     
-
     
-
      53,051      
-
      53,051  
Bounce Back Loan Scheme    
-
     
-
     
-
      68,245      
-
      68,245  
First Assurance Funding    
-
     
-
      (347,222 )     1,002,815      
-
      655,593  
Other loans payable     116,250      
-
     
-
      39,070      
     -
      155,320  
Total loans payable     116,250     $
-
    $ (347,222 )   $ 1,313,181     $
-
      1,082,209  
Less: loans payable - current portion     116,250                                       968,446  
Loans payable - non-current portion   $
-
                                    $ 113,763  

 

Loans Payable, Current Portion

 

    Simple
Interest Rate
   

December 31,
2021

   

December 31,
2020

 
Loan payable issued September 18, 2019     8 %   $ 50,000     $ 50,000  
Loan payable issued October 29, 2019     8 %     69,250       69,250  
Loan payable issued February 5, 2020     8 %     3,500       3,500  
Loan payable issued March 31, 2020     8 %     4,537       4,537  
Loan payable issued June 8, 2020     8 %     5,000       5,000  
Loan payable issued June 8, 2020     8 %     5,000       5,000  
Kingsbrook loan issued June 12, 2020     8 %    
-
      150,000  
Loan payable issued July 15, 2020 *     8 %     4,695       4,695  
Loan payable issued October 13, 2020     8 %     13,337       13,337  
Loan payable issued December 10, 2020     8 %    
-
      655,594  
Current portion of PPP Loans (1)     1 %     41,312       7,533  
Current portion of Bounce Back Loans (1)     1 %     13,005      
-
 
Loan payable issued December 10, 2021     2 %     1,618,443      
-
 
            $ 1,828,079     $ 968,446  

 

* These loans are denominated in currencies other than USD.
   
(1) See Loans Payable, Non-Current Portion for a description of the PPP Loans and the Bounce Back Loans.

 

Loans Payable, Non-Current Portion

 

The non-current portion of the Company’s loans payable as of December 31, 2021 and 2020 are as follows:

 

    Simple Interest Rate     December 31,
2021
    December 31,
2020
    Maturity
Date
PPP loan payable issued May 5, 2020     1.0 %     41,312     $ 51,051     5/4/2022
PPP loan payable issued April 24, 2020     1.0 %    
-
      2,000     4/23/2022
BBLS loan payable issued June 10, 2020     2.5 %     61,170       68,245     6/10/2026
Subtotal             102,482       121,296      
Less: Current portions of BBLS/PPP loans, respectively (see above)             (54,317 )     (7,533 )    
Non-current portion           $ 48,165     $ 113,763      

 

During April and May 2020, the Company received loans in the aggregate amount of $53,051 (the “PPP Loans”), under the Payroll Protection Program (“PPP”), to support continuing employment during the COVID-19 pandemic.

 

Effective March 27, 2020, legislation referred to as the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) was passed to benefit companies in the U.S. that were significantly impacted by the pandemic. Under the terms of the CARES Act, as amended by the Paycheck Protection Program Flexibility Act of 2020, the Company is eligible to apply for and receive forgiveness for all or a portion of their respective PPP Loans. Such forgiveness will be determined, subject to limitations, based on the use of the loan proceeds for certain permissible purposes as set forth in the PPP, including, but not limited to, payroll costs (as defined under the PPP) and mortgage interest, rent or utility costs (collectively, “Qualifying Expenses”) incurred during the 24 weeks subsequent to funding, and on the maintenance of employee and compensation levels, as defined, following the funding of the PPP Loan. The Company intends to use the proceeds of their PPP Loans for Qualifying Expenses. However, no assurance is provided that the Company will be able to obtain forgiveness of the PPP Loans in whole or in part. Any amounts not forgiven incur interest at 1.0% per annum and monthly repayments of principal and interest are deferred for six months after the date of disbursement. While the Company’s PPP loans currently have a two-year maturity, the amended law will permit the Company to request a five-year maturity. As of December 31, 2021 and 2020, the Company recorded accrued interest of $163 and $354, respectively, related to the PPP loans. During the years ended December 31, 2021 and 2020, the Company recorded interest expense of $1,636 and $354, respectively, related to the PPP loans.

 

On May 19, 2021, the Company applied for loan forgiveness for the amount of $51,051 in connection with amounts borrowed by Katexco under the Paycheck Protection Program. On August 5, 2021, the Company was notified that $9,670 was forgiven in connection with the PPP loan. The Company has appealed the decision and requested the full amount of the PPP loan be forgiven.

 

On September 30, 2021, the Company adjusted a portion of the PPP loan in the amount of $2,000 to other income since such amount was a grant to 180LS by the government, and it did not need to be repaid.

 

On June 10, 2020, the Company received GBP £50,000 (USD $64,353) of cash proceeds pursuant to the Bounce Back Loan Scheme (“BBLS”), which provides financial support to businesses across the UK that are losing revenue, and seeing their cashflow disrupted, as a result of the COVID-19 outbreak. The BBLS is unsecured and bears interest at 2.5% per annum. The maximum loan amount is GBP £50,000 and the length of the loan is six years, with payments beginning 12 months after the date of disbursement. Early repayment is allowed, without early repayment fees. As of December 31, 2021 and 2020, the Company recorded accrued interest of GBP £778 (USD $1,051) and GBP £514 (USD $702), respectively, related to the BBLS loan. During the years ended December 31, 2021 and 2020, the Company recorded interest expense of GBP £778 (USD $1,051) and GBP£514 (USD $702), respectively, related the BBLS loan.

 

On June 12, 2020, the Company entered into a promissory note agreement with Kingsbrook Opportunities Master Fund LP for an aggregate principal sum of $150,000, which bears interest at 15% per annum and matures on August 31, 2021. On March 3, 2021, the Company repaid the Kingsbrook loans payable in cash for an aggregate of $162,452, which included the principal amount of $150,000 and accrued interest of $12,452.

 

During the year ended December 31, 2021, the Company paid an aggregate of $655,593 in full satisfaction of the 2020 directors and officers insurance policy and $4,724 in partial satisfaction of the Bounce Back Loan Scheme.

 

On December 10, 2021, the Company entered into a financing arrangement for a Directors and Officers Insurance Policy (the “D&O Insurance”) with First Assurance Funding to finance $1,618,443 of a total D&O Insurance amount of $2,005,502 inclusive of premiums, taxes, and fees. As of December 31, 2021, a total of $1,618,443 remains financed in loans payable, due in monthly installments of $161,844.

 

Loans Payable – Related Parties

 

Loans payable to related parties (the “Related Party Loans”) consist of loans payable to certain of the Company’s officers, directors and a greater than 10% stockholder. The Company had the following loans payable to related parties outstanding as of December 31, 2021 and 2020:

 

   

Simple

Interest Rate

   

December 31,
2021

   

December 31,
2020

 
Loan payable issued September 18, 2019     8 %   $ 50,000     $ 50,000  
Loan payable issued October 8, 2019     0 %     4,000       4,000  
Loan payable issued October 20, 2019 *     8 %    
-
      81,463  
Loan payable issued October 28, 2019 *     8 %    
-
      7,088  
Loan payable issued October 29, 2019     8 %    
-
      40,000  
Loan payable issued October 29, 2019     8 %    
-
      10,000  
Loan payable issued November 27, 2019 *     8 %    
-
      20,515  
Loan payable issued December 11, 2019     8 %    
-
      10,342  
Loan payable issued January 14, 2020     8 %    
-
      4,726  
Loan payable issued January 20, 2020     8 %    
-
      137,382  
Loan payable issued January 30, 2020 *     8 %    
-
      7,088  
Loan payable issued February 5, 2020     8 %     3,500       3,500  
Loan payable issued February 28, 2020 *     8 %    
-
      19,261  
Loan payable issued March 31, 2020     8 %     4,537       4,537  
Loan payable issued April 2, 2020     8 %    
-
      1,871  
Loan payable issued April 2, 2020     8 %    
-
      1,564  
Loan payable issued April 13, 2020     8 %    
-
      12,875  
Loan payable issued April 13, 2020     8 %    
-
      12,905  
Loan payable issued April 27, 2020 *     8 %    
-
      7,962  
Loan payable issued May 19, 2020     8 %    
-
      2,152  
Loan payable issued May 30, 2020 *     8 %    
-
      7,962  
Loan payable issued May 30, 2020     8 %    
-
      7,890  
Loan payable issued June 17, 2020     8 %     485       485  
Loan payable issued July 15, 2020     8 %     5,503       5,503  
Loan payable issued August 25, 2020 *     8 %    
-
      9,162  
Loan payable issued October 8, 2020 *     8 %     8,708       8,796  
Loan payable issued October 15, 2020     8 %    
-
      10,094  
Loan payable issued October 14, 2020 *     8 %     4,544       4,544  
Loan payable issued October 1, 2020 *     8 %    
-
      10,253  
Loan payable issued November 4, 2020 *     8 %    
-
      9,162  
            $ 81,277     $ 513,082  

 

* These loans are denominated in currencies other than USD.

At issuance, the Related Party Loans provided for a maturity date upon the earliest of (a) the consummation of the Business Combination; (b) June 30, 2020; or (c) 60 days after the respective issuance date. On July 1, 2020, the Company amended the terms of the Related Party Loans to extend the maturity terms to the earlier of (a) the closing of a qualified financing; or (b) November 1, 2020. The terms of all loan extensions were reviewed and were deemed to be modifications, rather than extinguishments.

 

On February 10, 2021, the Company entered into amended loan agreements to modify the terms of certain loan agreements in the aggregate principal amount of $432,699, previously entered into with Sir Marc Feldmann and Dr. Lawrence Steinman, the Co-Executive Chairmen of the Board of Directors. The loan agreements were extended and modified to be paid back at the Company’s discretion, either by 1) repayment in cash, or 2) by converting the outstanding amounts into shares of common stock at the same price per share as the next financing transaction. Subsequently, on February 25, 2021, and effective as of the date of the original February 10, 2021 amendments, the Company determined that such amendments were entered into in error and each of Sir Feldmann and Dr. Steinman rescinded such February 10, 2021 amendments pursuant to their entry into Confirmations of Rescission acknowledgements. As such, the amendments to allow Sir Feldmann and Dr. Steinman the option to convert such loans into shares of common stock were never effective.

 

On April 12, 2021, the Company entered into amended loan agreements with Sir Marc Feldmann and Dr. Lawrence Steinman, the Co-Executive Chairman of the Board of Directors, which extended the maturity date of all of their outstanding loan agreements to September 30, 2021.

 

On that day, they elected to exchange an aggregate principal of $433,374 and aggregate accrued interest of $61,530 into an aggregate of 82,484 shares of the Company’s common stock at a price of $6.00 per share, pursuant to the terms of the agreement (see Note 13 - Stockholders’ Equity).

 

Interest Expense on Loans Payable

        

For the year ended December 31, 2021, the Company recognized interest expense and interest expense — related parties associated with outstanding loans, of $24,019 and $38,874, respectively.

 

For the year ended December 31, 2020, the Company recognized interest expense and interest expense — related parties associated with outstanding loans, of $23,709 and $35,973, respectively.

 

As of December 31, 2021, the Company had accrued interest and accrued interest — related parties associated with outstanding loans, of $24,212 and $812, respectively. See Note 15 — Related Parties for additional details.

 

As of December 31, 2020, the Company had accrued interest and accrued interest — related parties associated with outstanding loans, of $24,824 and $37,539, respectively. See Note 15 — Related Parties for additional details.