Quarterly report pursuant to Section 13 or 15(d)

Long-Term Debt and Other Short-Term Borrowings (Tables)

v3.22.1
Long-Term Debt and Other Short-Term Borrowings (Tables)
3 Months Ended
Mar. 31, 2022
Long-Term Debt and Other Short-Term Borrowings  
Schedule of Long-Term Debt and Other Short-Term Borrowings

 

 

March 31,

2022

 

 

December 31,

2020

 

 

 

 

 

 

 

 

Long-term debt:

 

 

 

 

 

 

 

 

 

 

 

 

 

On June 13, 2018, the Company borrowed $12,400,000 pursuant to a revolving line of credit facility with a maximum principal amount of $30,000,000 from Crossfirst Bank, bearing interest 1.5% above a base rate equal to the prime rate of interest published by the Wall Street Journal. Principal is payable at $100,000 monthly through the amended maturity date of July 5, 2022, at which time all remaining unpaid principal and accrued interest is due. The loan is secured by a mortgage on all of the oil and gas leases of Petrodome Energy, LLC and its subsidiaries, a security agreement covering all of Petrodome Energy, LLC’s assets and a guaranty by Viking Energy Group, Inc.

 

 

4,115,000

 

 

 

5,140,000

 

On February14, 2019, the Company executed a promissory note payable to CrossFirst Bank in the amount of $56,760 for the purchase of transportation equipment, bearing interest at 7.15%, payable in 60 installments of $1,130, secured by a vehicle, with a maturity date of February 14, 2024.

 

 

24,210

 

 

 

27,133

 

 

 

 

 

 

 

 

 

 

On July 24, 2019, the Company through its wholly owned subsidiary, Mid-Con Petroleum, LLC, executed a promissory note payable to Cornerstone Bank in the amount of $2,241,758, bearing interest at 6%, payable interest only through July 24, 2021, then on August 24, 2021, payable in monthly installments of $43,438, with a final payment due on a maturity date of July 24, 2025. The note is secured by a first mortgage on all of the assets of Mid-Con Petroleum, LLC and a guarantee of payment by Viking Energy Group, Inc. The balance shown is net of unamortized discount of $15,815 at March 31, 2022 and $16,991 at December 31, 2021.

 

 

2,063,606

 

 

 

2,160,523

 

 

 

 

 

 

 

 

 

 

On July 24, 2019, the Company through its wholly owned subsidiary, Mid-Con Drilling, LLC, executed a promissory note payable to Cornerstone Bank in the amount of $1,109,341, bearing interest at 6%, payable interest only through July 24, 2021, then on August 24, 2021, payable in monthly installments of $21,495, with a final payment due on a maturity date of July 24, 2025. The note is secured by a first mortgage on all of the assets of Mid-Con Drilling, LLC and a guarantee of payment by Viking Energy Group, Inc. The balance shown is net of unamortized discount of $15,771 at March 31, 2022 and $16,944 at December 31, 2021.

 

 

961,286

 

 

 

1,009,427

 

On or about February 18, 2020, the Company commenced an offering of securities consisting of a subordinated, secured, convertible debt instrument with equity features. The notes bear interest at 12%, payable quarterly, contain a conversion entitlement to convert all or a portion of the amount outstanding into common shares of the Company at $1.35 per share, and provide for the issuance of 16,667 common shares of the Company for every $100,000 exchanged or advanced. As security, the holders received, pari passu with all other holders, a pledge of the Company’s membership interest in Elysium Energy Holdings, LLC, and, as soon as the Company’s obligations to EMC Capital Partners, LLC were satisfied, a pledge of the Company’s membership interest in Ichor Energy Holdings, LLC. These security interests were released by the collateral agent at the time of the transfer of the membership interests as described in Note 2. Any unpaid principal and interest are due on the extended maturity date of August 11, 2022. During September 2021, the Company offered the noteholders an amended conversion price under these notes of $0.75 per share for conversions prior to October 31, 2021; $1.00 per share for conversions prior to November 30, 2021; $1.10 per share for conversions prior to December 31, 2021; $1.20 per share for conversions prior to January 31, 2022; and back to $1.35 for any conversions thereafter. During September 2021, noteholders converted debt aggregating $1,952,354 into 2,603,139 shares of common stock valued at $3,800,164 pursuant to the amended conversion prices. The balance shown is net of unamortized discount of $0 and $90,175 as of March 31, 2022 and December 31, 2021.

 

An Event of Default under these outstanding Promissory Notes includes an event whereby the Company fails to file with the Securities and Exchange Commission any required reports under Section 13 or 15(d) of the Exchange Act such that the Company is not in compliance with Rule 144(c)(1) (or Rule 144(i)(2), if applicable).  If any Event of Default occurs, a holder of the outstanding Promissory Note may, at the holder’s option, elect to accelerate the maturity date of the Promissory Note and request all amounts owing under the Promissory Note(s) be payable immediately.  As of the date hereof, no holder of any outstanding Promissory Note has advised of its intention to accelerate the amounts due and owing thereunder.

 

 

334,500

 

 

 

2,684,425

 

 

 

 

 

 

 

 

 

 

On July 1, 2020 the Company received a loan of $150,000 from the U.S. Small Business Administration. The loan bears interest at 3.75%, and is payable in monthly installments of at $731 monthly beginning 12 months from the date of the note, with the remaining principal and accrued interest due 30 years from the date of the note.

 

 

150,000

 

 

 

150,000

 

 

 

 

 

 

 

 

 

 

Total long-term debt

 

 

7,648,602

 

 

 

11,171,508

 

Less current portion

 

 

(5,064,700 )

 

 

(8,430,318 )

 

 

$ 2,583,902

 

 

$ 2,741,190

 

Schedule of Principal Maturities of Long-Term Debt

Twelve-month period ended March 31,

 

 

 

 

 

 

 

 

 

 

 

Principal

 

 

Unamortized Discount

 

 

Net

 

2023

 

$ 5,074,229

 

 

$ 9,529

 

 

$ 5,064,700

 

2024

 

 

663,971

 

 

 

9,529

 

 

 

654,442

 

2025

 

 

693,581

 

 

 

9,529

 

 

 

684,052

 

2026

 

 

1,106,742

 

 

 

3,000

 

 

 

1,103,742

 

2027

 

 

3,520

 

 

 

-

 

 

 

3,520

 

Thereafter

 

 

138,146

 

 

 

-

 

 

 

138,146

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$ 7,680,189

 

 

$ 31,587

 

 

$ 7,648,602