Note 9 - Notes Payable |
6 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Jun. 30, 2026 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Notes to Financial Statements | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Debt Disclosure [Text Block] |
Note 9. 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 was 9.99%. Interest expense on this loan was $6 thousand for the six months ended June 30, 2025. The loan balance was paid off in July 2025, such that there is no remaining balance as of June 30, 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 was 11.34%. The loan balance was paid off in December 2025, such that there is no remaining balance as of June 30, 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 and $7 thousand for the three and six months ended June 30, 2026, respectively. The loan balance was $100 thousand as of June 30, 2026, and is recorded under short-term notes payable in the condensed consolidated balance sheets.
Note Payable - Aviation Insurance
The Company purchased aviation insurance coverage on May 5, 2026 and subsequently purchased two additional coverages on June 1, 2026 and June 10, 2026 for a total premium of $180 thousand. A down payment of $24 thousand was made and the remaining balance of $156 thousand was financed over 12 months through a short-term financing arrangement with its insurance carrier. The interest rate on the loan is 8.99%. Interest expense on this loan was $1 thousand for the three and six months ended June 30, 2026. The loan balance was $141 thousand as of June 30, 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 and $68 thousand for the three and six months ended June 30, 2026, respectively. Interest expense on this note was $19 thousand for the three and six months ended June 30, 2025. The Note Payable and related accrued interest totaled $1.4 million as of June 30, 2026, which included a principal balance of $1.5 million and accrued interest expense of $69 thousand net of unamortized discounts of $171 thousand. The Note Payable and related accrued interest totaled $1.3 million as of December 31, 2025, which included a principal balance of $1.5 million and accrued interest expense of $39 thousand net of unamortized discounts of $209 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 13, Equity Offerings, and Note 16, 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.
On June 24, 2026, the Company issued a short-term promissory note with a face value of $400 thousand to FatBoy Capital, L.P. (the “June 2026 Note”). The June 2026 Note bears interest at 12% per annum and matures on the earlier of the Series C-3 Preferred Stock funding or September 24, 2026. Principal and accrued interest are payable on the maturity date, and the Company may prepay all or any portion of the June 2026 Note without penalty. The June 2026 Note, together with the previously issued Related Party Notes described above, are collectively referred to as the “Related Party Notes".
Interest expense on the Related Party Notes was $40 thousand and $80 thousand for the three and six months ended June 30, 2026, respectively. Interest expense on the Related Party Notes was $45 thousand and $90 thousand for the three and six months ended June 30, 2025, respectively.
The Related Party Notes and related accrued interest totaled $2.2 million as of June 30, 2026, of which $239 thousand related to unamortized premiums that arose from the debt extinguishment of the original Related Party Notes and $90 thousand related to accrued interest. The Related Party Notes totaled $1.7 million as of December 31, 2025, of which $248 thousand related to unamortized premiums that arose from the debt extinguishment of the original Related Party Notes. The Related Party Notes, including accrued interest and unamortized premiums, are recorded under the short-term notes payable due to related parties and 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 and $6 thousand for the three and six months ended June 30, 2026, respectively. The Notes Payable and related accrued interest totaled $312 thousand as of June 30, 2026, which included a principal balance of $300 thousand and accrued interest of $12 thousand. The Notes Payable and related accrued interest totaled $306 thousand as of December 31, 2025, of which $6 thousand related to accrued interest. 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 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.
On June 22, 2026, the Company prepaid the outstanding balance of the convertible notes payable of $0.3 million by paying $0.4 million in cash, which equals 125% of the outstanding balance. The Company recognized a loss on debt extinguishment of $0.1 million in the condensed consolidated statements of operations. There is no remaining balance for the convertible notes payable as of June 30, 2026.
Bridge Notes
From January 12 through June 5, 2026, the Company issued several short-term promissory notes to SEG Opportunity Fund, LLC, C/M Capital Master Fund LP and WVP Emerging Manager Onshore Fund, LLC with aggregate principal of $2.4 million (collectively, the “Bridge Notes”). The Bridge Notes bear interest at 12% per annum, had original maturity dates ranging from February 11 through July 5, 2026, and are prepayable at any time without penalty or premium. Amounts not paid when due bear default interest at 18% per annum.
During the six months ended June 30, 2026, the Company repaid $615 thousand of principal, together with the related accrued interest, of the Bridge Notes issued from January through March 2026. As of June 30, 2026, the remaining Bridge Notes had an aggregate outstanding principal of $1.8 million and accrued interest of approximately $19 thousand, resulting in an aggregate carrying amount of $1.8 million. The Bridge Notes and related accrued interest are recorded within short-term promissory notes on the condensed consolidated balance sheet. Interest expense related to the Bridge Notes was $16 thousand and $21 thousand for the three and six months ended June 30, 2026, respectively.
The $480 thousand Bridge Note issued to SEG Opportunity Fund, LLC on May 18, 2026 matured on June 18, 2026 and remained outstanding as of June 30, 2026 such that the short-term promissory note is in default as of June 30, 2026. The Company settled the outstanding balance of $488 thousand, including $8 thousand in accrued interest, on July 13, 2026. No other Bridge Notes were in default as of June 30, 2026.
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 $9 and $11 thousand for the
three and six months ended June 30, 2026
, respectively. The Sellouk Note had a principal balance of $256 thousand and no accrued interest as of
June 30, 2026
. The Sellouk Note is 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, Business Combination for additional information over the Assumed Notes. The Assumed Notes were issued between
December 8, 2022 and
August 20, 2024, have stated maturity dates ranging from
October1,
2023 to
September 30, 2024, including certain notes that were subsequently extended, and bear stated interest 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
June 30, 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
$157 thousand that accrue interest at the default rate of
24% per annum on the outstanding principal balance of
$110 thousand as of
June 30, 2026. 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
June 30, 2026.
As of the acquisition date and
June 30, 2026, the Assumed Notes and related accrued interest totaled
$1.3 million, which included a principal balance of
$1 million and accrued interest of
$0.3 million. The Assumed Notes are recorded under short-term notes payable, net of discount in the condensed consolidated balance sheets. The Company recognized interest expense of
$16 thousand and
$32 thousand related to the Assumed Notes for the
three and six months ended June 30, 2026, respectively.
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 $63 thousand. Interest expense on the SBA Loan was less than $1 thousand for the three and six months ended June 30, 2026. The SBA Loan balance was $63 thousand as of June 30, 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 $69 thousand and $85 thousand in amortized discounts under interest expense in the condensed consolidated statements of operations for the three and six months ended June 30, 2026, respectively. The FLYTE Note Payable totaled $3.4 million as of June 30, 2026, which included a principal balance of $3.5 million, net of unamortized discount of $127 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 June 30, 2026 were as follows (in thousands):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||