Note 8 - Notes Payable |
3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2026 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Notes to Financial Statements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt Disclosure [Text Block] |
Note 8. Notes Payable
Note Payable - Director and Officer Liability Insurance
The Company purchased director and officer liability insurance coverage on September 26, 2024 for $293 thousand. A down payment of $44 thousand was made and the remaining balance of $249 thousand was financed over 10 months through a short-term financing arrangement with its insurance carrier. The interest rate on the loan is 9.99%. Interest expense on this loan was $4 thousand for the three months ended March 31, 2025. The loan balance was paid off in July 2025, such that there is no remaining balance as of March 31, 2026 and December 31, 2025.
The Company purchased director and officer liability insurance coverage on October 1, 2025 for $77 thousand. A down payment of $15 thousand was made and the remaining balance of $62 thousand was financed over 3 months through a short-term financing arrangement with its insurance carrier. The interest rate on the loan is 11.34%. The loan balance was paid off in December 2025, such that there is no remaining balance as of March 31, 2026 and December 31, 2025..
The Company purchased director and officer liability insurance coverage on January 31, 2026 for $277 thousand. A down payment of $55 thousand was made and the remaining balance of $221 thousand was financed over 9 months through a short-term financing arrangement. The interest rate on the loan is 9.39%. Interest expense on this loan was $3 thousand for the three months ended March 31, 2026. The loan balance was $174 thousand as of March 31, 2026, and is recorded under short-term notes payable in the condensed consolidated balance sheets.
Note Payable Issued for the Cardionomic Asset Acquisition
In connection with the asset acquisition of the CPNS System previously held by Cardionomic, on May 5, 2025, Cardionomix issued a promissory note with a face amount of $1.5 million and stated interest rate of 4% per annum (the "Note Payable"). No interest or principal is payable until the maturity date of the Note Payable, which is three years following the date of issuance. All outstanding principal plus accrued but unpaid interest becomes immediately due and payable upon voluntary or involuntary bankruptcy filings. The Note Payable may be prepaid by Cardionomix at any time at its own discretion.
The Note Payable was initially measured at its present value of $1.3 million net of a discount of $254 thousand based on an effective interest rate of 10% per annum. The discount is amortized under the effective interest method over the term of the Note Payable.
Interest expense on this note was $34 thousand for the three months ended March 31, 2026. The Note Payable and related accrued interest totaled $1.4 million as of March 31, 2026, which included a principal balance of $1.5 million and accrued interest expense of $54 thousand net of unamortized discounts of $191 thousand. The Note Payable and related accrued interest was recorded under notes payable of variable interest entities on the condensed consolidated balance sheets.
Promissory Notes (Collectively, the “Related Party Notes”)
On May 30, 2024, David A. Jenkins loaned $500,000 to the Company in exchange for a short-term promissory note.
On June 25, 2024, an entity controlled by Mr. Jenkins loaned $150,000 to the Company in exchange for a short-term promissory note.
On July 1, 2024 and July 18, 2024, the Company entered into two short-term promissory notes with an affiliate of Mr. Jenkins, wherein the affiliate loaned $250,000 and $100,000, respectively, to the Company in exchange for the short-term promissory notes.
On July 25, 2024, the Company entered into a short-term promissory note with a Trust, of which Mr. Jenkins’ adult daughter is the trustee, wherein the Trust loaned $500,000 to the Company in exchange for the short-term promissory note.
All of these short-term promissory notes (the “Related Party Notes”) had a maturity date of August 30, 2024 and interest of 8% per annum.
On August 23, 2024, the Company entered into the first amendment of the Related Party Notes, which extended the maturity date to January 31, 2026 and increased the interest rate to 12% per annum after August 31, 2024. All other terms and conditions remained substantially unchanged. As part of the amendment, the Company paid down all accrued interest to date of $21 thousand. The amendment was accounted for as a debt modification in accordance with ASC Topic 470-50, Debt Modifications and Extinguishment (“ASC Topic 470-50”). Since the modified terms and conditions were not substantially different from the prior terms and conditions, the Company accounted for the debt modification as a continuation of the original debt instrument. The Company further concluded that the debt modification did not result in any adjustments to the carrying value of the Related Party Notes.
On December 31, 2025, the Company entered into the second amendment of the Related Party Notes, which extended the maturity date of the notes payable to the Jenkins Family Charitable Institute to January 31, 2028, and the notes payable to FatBoy Capital, L.P. and Mr. Jenkins to January 31, 2029. As part of the second amendment, the Company issued 170,000 Series M Warrants to FatBoy Capital L.P. and Mr. Jenkins, respectively, and transferred the Perikard membership interests to Mr. Jenkins for de minimis proceeds. All other terms and conditions remained unchanged. The second amendment was accounted for as a debt extinguishment since the amended terms and conditions were substantially different from prior terms and conditions. In accordance with ASC Topic 470-50, the Company derecognized the net carrying amount of the original Related Party Notes and recorded the amended Related Party Notes at fair value. Since the fair value of the amended Related Party Notes of $1.7 million was greater than the principal balance of $1.5 million, the Company recognized a premium of $0.2 million as of December 31, 2025. The difference between the reacquisition price, which is the sum of the fair values of the amended Related Party Notes, Perikard membership interests, and Series M Warrants, and the net carrying amount of the original Related Party Notes of $0.6 million was recorded as loss on debt extinguishment in the consolidated statement of operations for the year ended December 31, 2025. See Note 12, Equity Offerings, and Note 15, Asset Acquisitions, for additional information on the Series M Warrants issued and the Perikard patents transferred in connection with the debt extinguishment, respectively.
The Related Party Notes, including all principal and interest, accelerate and become immediately due and payable upon the occurrence of certain customary events of default, including failure to pay amounts owed when due, material breach of the Company’s representations or warranties (unless waived by the holders of the Related Party Notes or cured within 10 days following notice), certain events involving the discontinuation of the Company’s business and/or certain types of proceedings involving insolvency, bankruptcy, receivership and the like.
Interest expense on the Related Party Notes was $40 thousand for the three months ended March 31, 2026 and $106 thousand for the three months ended March 31, 2025, respectively.
The Related Party Notes and related accrued interest totaled $1.8 million as of March 31, 2026, of which $243 thousand related to unamortized premiums that arose from the debt extinguishment of the original Related Party Notes and $45 thousand related to accrued interest. The Related Party Notes and related accrued interest totaled $1.6 million as of March 31, 2025, of which $106 thousand related to accrued interest. The Related Party Notes, including accrued interest and unamortized premiums, are recorded under the current portion of notes payable due to related parties on the condensed consolidated balance sheets.
Notes Payable Issued by KardioNav
On July 11, 2025, two short-term promissory notes with a face amount of $150 thousand each were issued by KardioNav to the Company's Chief Executive Officer and Lifestim, Inc., a company controlled by the Company's Chief Executive Officer. The promissory notes have a maturity date of July 11, 2026, and interest rates of 4.2% per annum, payable upon maturity (the "Notes Payable").
The Notes Payable, including all principal and interest, accelerate and become immediately due and payable upon the occurrence of certain customary events of default, including failure to pay amounts owed when due, material breach of the Company’s representations or warranties (unless waived by the holders or cured within 10 days following notice), certain events involving the discontinuation of the Company’s business and/or certain types of proceedings involving insolvency, bankruptcy, receivership and the like.
Interest expense on this note was $3 thousand for the three months ended March 31, 2026. The Notes Payable and related accrued interest totaled $309 thousand as of March 31, 2026, which included a principal balance of $300 thousand and accrued interest of $9 thousand. The Notes Payable and related accrued interest are recorded under short-term notes payable of variable interest entities due to related parties on the condensed consolidated balance sheets.
Convertible Notes Payable
On December 26, 2025, the Company issued an unsecured convertible note payable with a principal amount of $102 thousand and a discount of $2 thousand to Boot Capital LLC for cash proceeds of $100 thousand. The Company further issued an unsecured convertible note payable with a principal amount of $204 thousand and a discount of $4 thousand to Vanquish Funding Group Inc. for cash proceeds of $200 thousand. The convertible notes payable have a maturity date of September 30, 2026 and stated interest rate of 10% per annum, which shall be payable when the principal amount is due. Any principal amount or interest that is not paid when due shall bear the default interest of 22% per annum. Changes in fair value of convertible notes payable along with interest expense are recorded under change in fair value of convertible notes payable in the condensed consolidated statements of operations. The Company recorded no change in fair value of convertible notes payables during the three months ended March 31, 2026.
The outstanding balance is convertible, in whole or in part, at any time, during the period beginning on the date that is 180 days after the issuance date and ending on the later of (i) the maturity date or (ii) the date of payment of the Default Amount (as defined below). The number of shares to be issued is based on the conversion amount (i.e., the total amount of principal, accrued but unpaid interest, default interest, and other payable amounts to be converted) divided by the conversion price, which equals 75% of the average of the lowest three volume weighted average prices for the Company’s shares of common stock during the 10 trading day period ending on the conversion date. The conversion right is subject to a beneficial ownership limitation of 4.99% of the Company’s outstanding common stock.
The Company has the right to prepay the outstanding balance of the convertible notes payable, which is defined as the sum of the outstanding principal amount, accrued and unpaid interest, default interest, and any other amounts due and payable, with three days’ prior written notice. If the Company pays within 90 days of the issuance date, the Company must pay 120% of the outstanding balance. If the Company pays within 90 to 180 days after the issuance date, the Company must pay 125% of the outstanding balance.
The convertible notes payable are immediately due and payable upon an event of default, including the Company’s failure to pay the principal amount or interest when due, failure to issue shares upon conversion, breach of covenants, bankruptcy or insolvency proceedings, delisting of its common stock, failure to comply with reporting requirements under the Securities Exchange Act, liquidation, cessation of operations, financial statement restatement, and cross-default. Upon an event of default, the Company shall pay 150% of the outstanding principal, accrued and unpaid interest, default interest, and any other amounts due and payable ("Default Amount”). If the event of default relates to the Company’s failure to issue shares of common stock upon conversion, the Company shall pay twice the Default Amount.
Bridge Notes
In
January 2026, the Company issued
two unsecured promissory notes to SEG Opportunity Fund, LLC in aggregate principal amounts of
$300 thousand and
$150 thousand, respectively (collectively, the
“February Bridge Notes”). The
February Bridge Notes bore interest at
12% per annum, maturing on
February 11, 2026 and
February 26, 2026, respectively, and were prepayable at any time without penalty or premium. In
February 2026, the Company utilized a portion of the net proceeds from the
February 2026 SPA (see Note
12, Equity Offerings) to repay the principal and all accrued interest in full. Accordingly, there was
no outstanding balance under these promissory notes as of
March 31, 2026. Interest expense on this note was
$4 thousand for the
three months ended March 31, 2026
.
In March 2026, the Company issued an additional unsecured promissory note to SEG Opportunity Fund, LLC in the principal amount of $165,000 (the “March Bridge Note”). The March Bridge Note bears interest at 12% per annum, matures on April 26, 2026, and is prepayable at any time without penalty or premium. Interest expense on this note was immaterial for the
three months ended March 31, 2026
. The March Bridge Note and related accrued interest totaled $165 thousand as of
March 31, 2026
, which included a principal balance of $165 thousand and accrued interest of $271. The Notes Payable and related accrued interest are recorded under short-term
notes payable on the condensed consolidated balance sheets.
Notes Payable Assumed in Connection with the FLYTE Acquisition
In connection with the acquisition of FLYTE, the Company assumed an outstanding secured promissory note payable to the former Chief Executive Officer of FLYTE with an outstanding principal balance of
$365 thousand (the “Sellouk Note”). The Sellouk Note accrues interest at a flat rate of
$3 thousand per month and had an amended maturity date of
February 27, 2026. The Sellouk Note is currently in default and shall continue to accrue interest at a flat rate of $3 thousand per month until it is paid.
The Company recognized the Sellouk Note at its acquisition-date fair value of $365 thousand. Interest expense on the Sellouk Note was $2 thousand for the
three months ended March 31, 2026
. The Sellouk Note and related accrued interest totaled $367 thousand as of
March 31, 2026
, which included principal of $365 thousand and accrued interest of $2 thousand. The Sellouk Note and related accrued interest are recorded under short-term notes payable, net of discount on the condensed consolidated balance sheet.
Furthermore, in connection with the acquisition of FLYTE on
March 9, 2026, the Company assumed certain notes payable issued by FLYTE to various lenders, including certain related parties (collectively, the “Assumed Notes”). See Note
3. The Assumed Notes were issued between
December 8, 2022 and
August 2, 2024, have stated maturity dates ranging from
August 1, 2023 to
September 30, 2024, including certain notes that were subsequently extended, and bear stated interest at rates ranging from
5% to
12% per annum.
All of the Assumed Notes had matured prior to the acquisition date and were in default as of
March 31, 2026. The Assumed Notes continue to accrue interest at their stated interest rates, except for
two of the Assumed Notes with an outstanding carrying value of
$150 thousand that accrue interest at the default rate of
2% per month on the outstanding principal balance of
$110 thousand
. As a result of the defaults, the outstanding principal and accrued interest are due at the holders’ election, subject to the terms of the applicable notes.
Certain of the Assumed Notes include automatic conversion provisions that would be triggered upon an initial public offering of FLYTE, generally at a conversion price equal to
75% of the initial public offering price, subject to customary adjustments. Certain other Assumed Notes include conversion provisions based on
45% of the initial public offering price or, alternatively, an optional conversion price of
$1.80 per share or a valuation-based price. The conversion provisions should be bifurcated and accounted for as a derivative under ASC Topic
815. The estimated fair value of these embedded derivatives was deemed to be de minimis as of the acquisition date and at
March 31, 2026.
At the acquisition date, the Company assumed
$1.3 million of liabilities related to the Assumed Notes, consisting of
$1.0 million of principal recorded in short-term notes payable and
$0.3 million of accrued interest recorded in accrued expenses. As of
March 31, 2026, the Company had aggregate principal outstanding under the Assumed Notes of
$1.0 million, all of which was classified as short-term notes payable in the condensed consolidated balance sheet. Accrued interest related to the Assumed Notes was
$0.3 million as of
March 31, 2026 and was classified within accrued expenses in the condensed consolidated balance sheet. The Company recognized interest expense of
$16
thousand related to the Assumed Notes for the
three months ended March 31, 2026.
SBA Loan Assumed in Connection with the FLYTE Acquisition
In connection with the acquisition of FLYTE, the Company assumed a loan payable to the United States’ Small Business Administration (“SBA Loan”). The SBA Loan was issued on June 13, 2020, with an original principal amount of $63,800. The loan accrues interest at 3.75% per annum and is payable in fixed installments of $311 monthly, beginning 12 months from the date of issuance. The outstanding principal and interest of the SBA Loan shall be fully repaid years from the date of issuance. The Company recognized the SBA Loan at its acquisition-date fair value of $2,342 thousand. Interest expense on the SBA Loan was less than $1 thousand for the three months ended March 31, 2026. The SBA Loan balance was $57 thousand as of March 31, 2026, and is recorded under notes payable on the condensed consolidated balance sheet.
Note Payable Issued in Connection with the FLYTE Acquisition
In connection with the acquisition of FLYTE, on March 9, 2026, the Company issued a promissory note to Creatd, Inc. with a principal balance of $5.0 million as partial consideration for the business acquired (the “FLYTE Note Payable”). The FLYTE Note Payable bears interest at 0% per annum and is payable in installments through December 15, 2026. If any payment is not made within three business days following the applicable installment date, interest will accrue on such overdue payment at a rate of 4% per annum. Upon the occurrence and continuation of an event of default, the holder may declare the entire unpaid principal balance, together with all accrued penalties and late fees, immediately due and payable, and the outstanding principal balance will bear default interest at 18% per annum.
The FLYTE Note Payable was initially measured at its fair value of $4.8 million, net of a discount of $212 thousand, based on an effective interest rate of 10% per annum. The discount is amortized under the effective interest method over the term of the FLYTE Note Payable. The Company recognized $17 thousand in amortized discounts under interest expense in the condensed consolidated statements of operations for the three months ended March 31, 2026. The FLYTE Note Payable totaled $4.8 million as of March 31, 2026, which included a principal balance of $5.0 million, net of unamortized discount of $195 thousand. The FLYTE Note Payable is recorded under short-term notes payable, net of discounts in the condensed consolidated balance sheets.
Future maturities for long-term debts as of March 31, 2026 were as follows (in thousands):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||