Annual report pursuant to Section 13 and 15(d)

Debt (Tables)

v3.22.2.2
Debt (Tables)
12 Months Ended
Dec. 31, 2021
Debt  
Schedule of rollforward the long-term debt balances

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Predecessor

​

    

LTD-A

    

LTD-C

    

LTD-D

    

LTD-E

    

Totals

Balance at December 31, 2019

​

$

1,516,598

​

$

15,000,000

​

$

—

​

$

—

​

$

16,516,598

Issued in 2020

 

​

—

 

​

—

 

​

40,000,000

 

​

180,000

​

​

40,180,000

Principal Payments in 2020

 

​

(1,516,598)

 

​

—

 

​

—

 

​

(43,911)

​

​

(1,560,509)

Balance at December 31, 2020

 

​

—

 

​

15,000,000

 

​

40,000,000

 

​

136,089

​

​

55,136,089

Issued in 2021

 

​

—

 

​

—

 

​

25,000,000

 

​

—

​

​

25,000,000

Principal Payments in 2021

 

​

—

 

​

—

 

​

—

 

​

(82,563)

​

​

(82,563)

Balance at December 2, 2021

 

$

—

 

$

15,000,000

 

$

65,000,000

 

$

53,526

​

$

80,053,526

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

Successor

​

    

LTD-A

    

LTD-C

    

LTD-D

    

LTD-E

    

Totals

Balance at December 3, 20211

​

$

—

​

$

15,000,000

​

$

65,000,000

​

$

53,526

​

$

80,053,526

Issued in 2021

​

​

—

​

​

—

​

​

—

​

​

—

​

​

—

Principal Payments in 2021

​

​

—

​

​

—

​

​

—

​

​

(7,425)

​

​

(7,425)

Balance at December 31, 2021

​

$

—

​

$

15,000,000

​

$

65,000,000

​

$

46,101

​

$

80,046,101

1) Represents the opening balance of goodwill as of December 3, 2021 due to the Business Combination
Schedule of long tern debt fiscal maturity disclosures

​

​

​

​

​

​

​

​

​

​

​

​

​

​

​

    

​

​

    

Interest

    

Total Cash

​

​

Principal

​

PIK

    

Cash Interest

​

Payments *

2022

​

$

46,101

​

$

5,225,890

​

$

5,479,398

​

$

5,525,499

2023

 

​

—

 

​

5,624,513

​

​

5,675,461

 

​

5,675,461

2024

 

​

—

 

​

6,061,814

​

​

5,882,309

 

​

5,882,309

2025

 

​

65,000,000

 

​

6,274,526

​

​

19,518,225

 

​

84,518,225

2026

 

​

15,000,000

 

​

1,851,284

​

​

20,054,451

 

​

35,054,451

Total

​

$

80,046,101

​

$

25,038,027

​

$

56,609,844

​

$

136,655,945

*

Total Cash Payments consist of principal and cash interest.

Schedule of total payments cash and non-Cash of interest

​

​

​

​

​

​

​

​

​

​

    

Successor

​

​

Predecessor

​

    

December 31, 2021

  

  

December 31, 2020

Total Principal

    

$

80,046,101

​

​

$

55,136,089

Less: Current Portion of Long-Term Debt

 

​

(46,101)

​

​

​

(89,988)

Less: Loan Origination Fees

 

​

—

​

​

​

(3,566,718)

Add: Accumulated Amortization of Loan Origination Fees

 

​

—

​

​

​

80,237

Less: Discount for Issuance of Class D Warrants

 

​

—

​

​

​

(6,316,605)

Add: Accumulated Amortization of Discount

 

​

—

​

​

​

144,971

Long Term Debt

​

$

80,000,000

​

​

$

45,387,986

Schedule of short term debt

​

​

​

​

​

First quarter 2022

    

$

1,178,344

Second quarter 2022

​

 

1,235,955

Third quarter 2022

​

 

1,164,262

Total

​

$

3,578,561