Quarterly report pursuant to Section 13 or 15(d)

Notes Payable and Convertible Notes Payable (Tables)

v3.19.3.a.u2
Notes Payable and Convertible Notes Payable (Tables)
6 Months Ended
Nov. 30, 2019
Debt Disclosure [Abstract]  
Schedule of Debt [Table Text Block]
   

November 30,

2019

   

May 31,

2019

 
                 

The Company issued a secured note payable to Serenity Wellness Enterprises, LLC, as nominee (“Oasis Note”) dated June 27, 2018 in the principal amount of $4,000,000 and bearing interest at a rate of 6% per annum pursuant to the Membership Interest Purchase Agreement with Alternative Solutions.  The note is due on December 4, 2019, but may be prepaid at any time without penalty.   The Oasis Note is secured by all of the membership interests in Alternative Solutions and the Oasis LLCs and by the assets of the Oasis LLCs. 

 

The Company recognized an original issue discount of $189,180 on the Oasis Note.  During the three and six months ended November 30, 2019, $10,622 and $61,843, respectively, of this discount was charged to operations.  On August 14, 2019, the Company made a prepayment in the amount of $2,500,000, which was applied to the amount due under the Oasis Note; in addition, principal due under the Oasis note was further reduced by $133,389 for legal fees and $5,395 for other costs incurred by the Company in connection with a settlement agreement (see note 16). During the three and six months ended November 30, 2019, the Company accrued interest in the amount of $20,686 and $74,990, respectively, on the Oasis Note.

    1,363,925       4,000,000  
                 

Total – Notes Payable

  $ 1,363,925     $ 4,000,000  

Less: Discount

    (3,541

)

    (67,384

)

Notes Payable, Net of Discounts

  $ 1,360,384     $ 3,932,616  

Current portion

  $ 1,360,384     $ 3,932,616  

Long term portion

  $ -     $ -  
Convertible Debt [Table Text Block]
   

November 30,

2019

   

May 31,

2019

 
                 

Convertible debenture in the principal amount of $4,000,000 (the “U.S. Convertible Debenture 1”) dated October 31, 2018, which bears interest, payable quarterly, at a rate of 8% per annum, with interest during the first eighteen months following issuance being payable by increasing the then-outstanding principal amount of the U.S. Convertible Debenture 1. The U.S. Convertible Debenture 1 matures on a date that is three years following issuance. The U.S. Convertible Debenture 1 is convertible into units (the “Convertible Debenture Units”) at a conversion price of $0.80 per Convertible Debenture Unit. Each Convertible Debenture Unit consists of (i) one share of the Company’s common stock, and (ii) one-half of one warrant, with each warrant exercisable for three years to purchase a share of common stock at a price of $1.10. The value of the warrants will be recorded when the issuance becomes probable. On July 26, 2019, U.S. Convertible Debenture 1 was amended such that, should the Company issue or sell common stock or equity securities convertible into common stock at a price less than the conversion price of the U.S. Convertible Debenture 1, the conversion price of Convertible Debenture 1 will be reduced to such issuance price, and the exercise price of the warrant issuable in connection with Convertible Debenture 1 will be exercisable at a price equal to 137.5% of the adjusted conversion price at the time of conversion. The U.S. Convertible Debenture 1 has other features, such as mandatory conversion in the event the common stock trades at a particular price over a specified period of time and required redemption in the event of a “Change in Control” of the Company. The U.S. Convertible Debenture 1 is an unsecured obligation of the Company and ranks pari passu in right of payment of principal and interest with all other unsecured obligations of the Company. The Company recorded a discount in the amount of $3,254,896 on the U.S. Convertible Debenture 1. During the three and six months ended November 30, 2019, $271,241 and $542,483, respectively, of this discount was charged to operations. During the three and six months ended November 30, 2019, the Company accrued interest in the amount of $86,485 and $172,182, respectively, on the U.S. Convertible Debenture 1. Also during the three and six months ended November 30, 2019, the Company transferred the amounts of $86,254 and 169,879, respectively, from accrued interest to principal of the U.S. Convertible Debenture 1.

    4,305,185       4,135,306  
   

November 30,

2019

   

May 31,

2019

 

Convertible debenture in the principal amount of $1,000,000 (the “U.S. Convertible Debenture 2”) dated October 31, 2018, which bears interest, payable quarterly, at a rate of 8% per annum, with interest during the first eighteen months following issuance being payable by increasing the then-outstanding principal amount of the U.S. Convertible Debenture 2. The U.S. Convertible Debenture 2 matures on a date that is three years following issuance. The U.S. Convertible Debenture 2 is convertible into Convertible Debenture Units at a conversion price of $0.80 per Convertible Debenture Unit. Each Convertible Debenture Unit consists of (i) one share of the Company’s common stock, and (ii) one-half of one warrant, with each warrant exercisable for three years to purchase a share of common stock at a price of $1.10. The value of the warrants will be recorded when the issuance becomes probable. On July 26, 2019, U.S. Convertible Debenture 1 was amended such that, should the Company issue or sell common stock or equity securities convertible into common stock at a price less than the conversion price of the U.S. Convertible Debenture 2, the conversion price of Convertible Debenture 2 will be reduced to such issuance price, and the exercise price of the warrant issuable in connection with Convertible Debenture 2 will be exercisable at a price equal to 137.5% of the adjusted conversion price at the time of conversion. The U.S. Convertible Debenture 2 has other features, such as mandatory conversion in the event the common stock trades at a particular price over a specified period of time and required redemption in the event of a “Change in Control” of the Company. The U.S. Convertible Debenture 2 is an unsecured obligation of the Company and ranks pari passu in right of payment of principal and interest with all other unsecured obligations of the Company. The Company recorded a discount in the amount of $813,724 on the U.S. Convertible Debenture 2. During the three and six months ended November 30, 2019, $67,810 and $135,621, respectively, of this discount was charged to operations. During the three and six months ended November 30, 2019, the Company accrued interest in the amount of $21,621 and $43,045, respectively, on the U.S. Convertible Debenture 2. Also during the three and six months ended November 30, 2019, the Company transferred the amounts of $21,563 and $42,470, respectively, from accrued interest to principal of the U.S. Convertible Debenture 2.

    1,076,296       1,033,827  
                 

Convertible debenture in the principal amount of $100,000 (the “U.S. Convertible Debenture 3”) dated October 24, 2018, which bears interest, payable quarterly, at a rate of 8% per annum, with interest during the first eighteen months following issuance being payable by increasing the then-outstanding principal amount of the U.S. Convertible Debenture 3. The U.S. Convertible Debenture 3 matures on a date that is three years following issuance. The U.S. Convertible Debenture 3 is convertible into Convertible Debenture Units at a conversion price of $0.80 per Convertible Debenture Unit. Each Convertible Debenture Unit consists of (i) one share of the Company’s common stock, and (ii) one-half of one warrant, with each warrant exercisable for three years to purchase a share of common stock at a price of $1.10. The value of the warrants will be recorded when the issuance becomes probable. On July 26, 2019, U.S. Convertible Debenture 3 was amended such that, should the Company issue or sell common stock or equity securities convertible into common stock at a price less than the conversion price of the U.S. Convertible Debenture 3, the conversion price of Convertible Debenture 3 will be reduced to such issuance price, and the exercise price of the warrant issuable in connection with Convertible Debenture 3 will be exercisable at a price equal to 137.5% of the adjusted conversion price at the time of conversion. The U.S. Convertible Debenture 3 has other features, such as mandatory conversion in the event the common stock trades at a particular price over a specified period of time and required redemption in the event of a “Change in Control” of the Company. The U.S. Convertible Debenture 3 is an unsecured obligation of the Company and ranks pari passu in right of payment of principal and interest with all other unsecured obligations of the Company. The Company recorded a discount in the amount of $75,415 on the U.S. Convertible Debenture 3. During the three and six months ended November 30, 2019, $6,285 and $12,569, respectively, of this discount was charged to operations. During the three and six months ended November 30, 2019, the Company accrued interest in the amount of $2,146  and $4,311, respectively, on the U.S. Convertible Debenture 3. Also during the three and six months ended November 30, 2019, the Company transferred the amounts of $2,160 and $4,253, respectively, from accrued interest to principal of the U.S. Convertible Debenture 3.

    107,794       103,541  
   

November 30,

2019

   

May 31,

2019

 

Convertible debenture in the principal amount of $532,000 (the “U.S. Convertible Debenture 4”) dated October 25, 2018, which bears interest, payable quarterly, at a rate of 8% per annum, with interest during the first eighteen months following issuance being payable by increasing the then-outstanding principal amount of the U.S. Convertible Debenture 4. The U.S. Convertible Debenture 4 matures on a date that is three years following issuance. The U.S. Convertible Debenture 4 is convertible into Convertible Debenture Units at a conversion price of $0.80 per Convertible Debenture Unit. Each Convertible Debenture Unit consists of (i) one share of the Company’s common stock, and (ii) one-half of one warrant, with each warrant exercisable for three years to purchase a share of common stock at a price of $1.10. The value of the warrants will be recorded when the issuance becomes probable. On July 26, 2019, U.S. Convertible Debenture 4 was amended such that, should the Company issue or sell common stock or equity securities convertible into common stock at a price less than the conversion price of the U.S. Convertible Debenture 4, the conversion price of Convertible Debenture 4 will be reduced to such issuance price, and the exercise price of the warrant issuable in connection with Convertible Debenture 4 will be exercisable at a price equal to 137.5% of the adjusted conversion price at the time of conversion. The U.S. Convertible Debenture 4 has other features, such as mandatory conversion in the event the common stock trades at a particular price over a specified period of time and required redemption in the event of a “Change in Control” of the Company. The U.S. Convertible Debenture 4 is an unsecured obligation of the Company and ranks pari passu in right of payment of principal and interest with all other unsecured obligations of the Company. The Company recorded a discount in the amount of $416,653 on the U.S. Convertible Debenture 4. During the three and six months ended November 30, 2019, $34,721 and $69,442, respectively, of this discount was charged to operations. During the three and six months ended November 30, 2019, the Company accrued interest in the amount of $11,413 and $22,930, respectively, on the U.S. Convertible Debenture 4. Also during the three and six months ended November 30, 2019, the Company transferred the amounts of $11,487  and $22,624, respectively, from accrued interest to principal of the U.S. Convertible Debenture 4.

    573,343       550,719  
                 

Convertible debenture in the principal amount of $150,000 (the “U.S. Convertible Debenture 5”) dated October 26, 2018,  which bears interest, payable quarterly, at a rate of 8% per annum, with interest during the first eighteen months following issuance being payable by increasing the then-outstanding principal amount of the U.S. Convertible Debenture 5. The U.S. Convertible Debenture 5 matures on a date that is three years following issuance. The U.S. Convertible Debenture 5 is convertible into Convertible Debenture Units at a conversion price of $0.80 per Convertible Debenture Unit. Each Convertible Debenture Unit consists of (i) one share of the Company’s common stock, and (ii) one-half of one warrant, with each warrant exercisable for three years to purchase a share of common stock at a price of $1.10. The value of the warrants will be recorded when the issuance becomes probable. The U.S. Convertible Debenture 5 has other features, such as mandatory conversion in the event the common stock trades at a particular price over a specified period of time and required redemption in the event of a “Change in Control” of the Company. The U.S. Convertible Debenture 5 is an unsecured obligation of the Company and ranks pari passu in right of payment of principal and interest with all other unsecured obligations of the Company. The Company recorded a discount in the amount of $120,100 on the U.S. Convertible Debenture 5. During the three and six months ended November 30, 2019, $10,008 and $20,017, respectively, of this discount was charged to operations. During the three and six months ended November 30, 2019, the Company accrued interest in the amount of $3,247 and $6,464, respectively, on the U.S. Convertible Debenture 5. Also during the three and six months ended November 30, 2019, the Company transferred the amounts of $3,238 and $6,377, respectively, from accrued interest to principal of the U.S. Convertible Debenture 5.

    161,621       155,244  
   

November 30,

2019

   

May 31,

2019

 

Convertible debenture payable in the principal amount of $75,000 (the “U.S. Convertible Debenture 6”) dated October 26, 2018, which bears interest, payable quarterly, at a rate of 8% per annum, with interest during the first eighteen months following issuance being payable by increasing the then-outstanding principal amount of the U.S. Convertible Debenture 6. The U.S. Convertible Debenture 6 matures on a date that is three years following issuance. The U.S. Convertible Debenture 6 is convertible into Convertible Debenture Units at a conversion price of $0.80 per Convertible Debenture Unit. Each Convertible Debenture Unit consists of (i) one share of the Company’s common stock, and (ii) one-half of one warrant, with each warrant exercisable for three years to purchase a share of common stock at a price of $1.10. The value of the warrants will be recorded when the issuance becomes probable. The U.S. Convertible Debenture 6 has other features, such as mandatory conversion in the event the common stock trades at a particular price over a specified period of time and required redemption in the event of a “Change in Control” of the Company. The U.S. Convertible Debenture 6 is an unsecured obligation of the Company and ranks pari passu in right of payment of principal and interest with all other unsecured obligations of the Company. The Company recorded a discount in the amount of $60,049 on the U.S. Convertible Debenture 6. During the three and six months ended November 30, 2019, $5,004 and $10,008, respectively, of this discount was charged to operations. During the three months ended November 30, 2019, the Company accrued interest in the amount of $1,623 and $3,232, respectively, on the U.S. Convertible Debenture 6. Also during the three and six months ended November 30, 2019, the Company transferred the amounts of $1,623 and $3,189, respectively, from accrued interest to principal of the U.S. Convertible Debenture 6.

    80,811       77,622  
                 

Convertible debentures payable in the aggregate principal amount of $12,012,000 (the “Canaccord Debentures”) dated December 12, 2018, which bear interest, payable quarterly, at a rate of 8% per annum, with interest during the first eighteen months following issuance being payable by increasing the then-outstanding principal amount of the Canaccord Debentures. The Canaccord Debentures mature on a date that is three years following issuance. The Canaccord Debentures  are convertible into Convertible Debenture Units at a conversion price of $0.80 per Convertible Debenture Unit. Each Convertible Debenture Unit consists of (i) one share of the Company’s common stock, and (ii) one-half of one warrant, with each warrant exercisable for three years to purchase a share of common stock at a price of $1.10. The value of the warrants will be recorded when the issuance becomes probable. The Canaccord Debentures have other features, such as mandatory conversion in the event the common stock trades at a particular price over a specified period of time and required redemption in the event of a “Change in Control” of the Company. The Canaccord Debentures are unsecured obligations of the Company and rank pari passu in right of payment of principal and interest with all other unsecured obligations of the Company. During the three months ended November 30, 2019, in two separate transactions, principal in the aggregate amount of $25,857 was converted into an aggregate of 32,321 shares of the Company’s common stock, and warrants to purchase 16,160 shares of common stock. There were no gains or losses recorded on these conversions because they were done in accordance with the terms of the original agreement. No discount was recorded for the fair value of the warrants issued. Because the market price of the Company’s common stock was less than the conversion price on the date of issuance of the Canaccord Debentures, a discount was not recorded on the Canaccord Debentures. During the three and six months ended November 30, 2019, the Company accrued interest in the amount of $257,324 and $512,077, respectively, on the Canaccord Debentures. Also during the three and six months ended November 30, 2019, the Company transferred the amounts of $256,635, and $505,185, respectively, from accrued interest to principal of the Canaccord Debentures.

    12,783,301       12,303,971  
   

November 30,

2019

   

May 31,

2019

 

Total - Convertible Notes Payable

  $ 19,088,351     $ 18,360,230  

Less: Discount

    (3,028,869

)

    (3,819,010

)

Convertible Notes Payable, Net of Discounts

  $ 16,059,482     $ 14,541,220  
                 

Total - Convertible Notes Payable, Net of Discounts, Current Portion

  $ -     $ -  

Total - Convertible Notes Payable, Net of Discounts, Long-term Portion

  $ 16,059,482     $ 14,541,220  
Schedule of Amortization of Debt Discount
   

November 30,

2019

   

November 30,

2018

 

Discounts on notes payable amortized to interest expense – 3 months ended November 30, 2019 and 2018, respectively 

  $ 359,070     $ 1,598,501  

Discounts on notes payable amortized to interest expense – 6 months ended November 30, 2019 and 2018, respectively

  $ 790,140     $ 2,144,333  
Schedule of Maturities of Long-term Debt [Table Text Block]
Aggregate maturities of notes payable and convertible notes payable as of November 30, 2019 are as follows:

2020

  $ 1,363,925  

2021

    -  

2022

    19,088,352  

2023

    -  

2024

    -  

Thereafter

    -  

Total

  $ 20,452,277