| Schedule of notes payable |
| Schedule of notes payable | |
| |
| |
| | | |
| | | |
| |
| | | |
| | |
| | |
Collateral | |
Guarantors | |
Interest rate | | |
Effective rate(1) | | |
Due date | |
March 31, 2026 | | |
December 31, 2025 | |
| AGREE secured construction loans, in default | |
AGREE hotels | |
- | |
| 10 | % | |
| 12 | % | |
January 1, 2027 | |
$ | 68,750,000 | | |
$ | 68,750,000 | |
| Circle 8 revolving credit facility | |
Circle 8 cranes with a book value of $27.1 million | |
- | |
| 9 | % | |
| 9 | % | |
June 16, 2026 | |
| 6,801,000 | | |
| 7,205,000 | |
| Circle 8 equipment financing notes | |
Circle 8 equipment with a book value of $3.0 million | |
- | |
| 6 | % | |
| 6 | % | |
Various dates through March 5, 2031 | |
| 3,345,000 | | |
| 2,171,000 | |
| Term note | |
- | |
Ault & Company, Inc. (“Ault & Company”) and Milton C. Ault, III | |
| 12 | % | |
| 77 | % | |
April 27, 2026 | |
| 6,634,000 | | |
| - | |
| Other | |
- | |
- | |
| 6 | % | |
| | | |
Various | |
| 5,686,000 | | |
| 4,995,000 | |
| Total notes payable | |
| |
| |
| | | |
| | | |
| |
$ | 91,216,000 | | |
$ | 83,121,000 | |
| Less: | |
| |
| |
| | | |
| | | |
| |
| | | |
| | |
| Unamortized debt discounts | |
| |
| |
| | | |
| | | |
| |
| (78,000 | ) | |
| - | |
| Total notes payable, net | |
| |
| |
| | | |
| | | |
| |
$ | 91,138,000 | | |
$ | 83,121,000 | |
| Less: current portion | |
| |
| |
| | | |
| | | |
| |
| (88,772,000 | ) | |
| (82,055,000 | ) |
| Notes payable – long-term portion | |
| |
| |
| | | |
| | | |
| |
$ | 2,366,000 | | |
$ | 1,066,000 | |
| (1) | Includes forbearance and extension fees and original issue discount (“OID”) costs that are
amortized to interest expense over the life of the notes. |
|
| Schedule of maturities |
| Schedule of maturities | |
| | |
| Year | |
| |
| 2026 (remainder) | |
$ | 88,850,000 | |
| 2027 | |
| 757,000 | |
| 2028 | |
| 640,000 | |
| 2029 | |
| 526,000 | |
| 2030 | |
| 320,000 | |
| Thereafter | |
| 123,000 | |
| | |
$ | 91,216,000 | |
|
| Schedule of interest expense |
| Schedule of interest expense | |
| | | |
| | |
| | |
For the Three Months Ended | |
| | |
March 31, | |
| | |
2026 | | |
2025 | |
| Contractual interest expense | |
$ | 4,877,000 | | |
$ | 3,775,000 | |
| Forbearance fees | |
| 74,000 | | |
| 12,000 | |
| Amortization of debt discount | |
| 1,595,000 | | |
| 52,000 | |
| Total interest expense | |
$ | 6,546,000 | | |
$ | 3,839,000 | |
|