Quarterly report [Sections 13 or 15(d)]

Notes Payable

v3.25.3
Notes Payable
9 Months Ended
Sep. 30, 2025
Debt Disclosure [Abstract]  
Notes Payable

NOTE 7 — NOTES PAYABLE

Notes payable consisted of the following at September 30, 2025 and December 31, 2024 (in thousands except for number of underlying shares):

 

Year
Issued

 

Interest Rate
Range

 

Term of Notes

 

Conversion
Price

 

 

Principal
Outstanding September 30, 2025

 

 

Unamortized Discount September 30, 2025

 

 

Capitalized Accrued Interest September 30, 2025

 

 

Carrying
Amount September 30, 2025

 

 

Underlying Shares September 30, 2025

 

Notes payable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 2013

 

10%

 

Due on demand

 

 

 

 

$

676

 

 

$

 

 

$

 

 

$

676

 

 

 

 

 2022

 

1%-12%

 

Due on demand

 

 

 

 

 

520

 

 

 

 

 

 

 

 

 

520

 

 

 

 

 2023

 

11%

 

Due on demand

 

 

 

 

 

3,167

 

 

 

 

 

 

 

 

 

3,167

 

 

 

 

 2024

 

30%

 

Due on demand

 

 

 

 

 

1,400

 

 

 

 

 

 

 

 

 

1,400

 

 

 

 

 2025

 

42% - 56%

 

18-34 weeks

 

 

 

 

 

1,988

 

 

 

111

 

 

 

 

 

 

1,877

 

 

 

 

 

 

 

 

 

 

 

 

$

7,751

 

 

$

111

 

 

$

 

 

$

7,640

 

 

 

 

 

 

 

Current

 

 

 

 

$

7,751

 

 

$

111

 

 

$

 

 

$

7,640

 

 

 

 

Notes payable - related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 2020

 

12%

 

Due on demand

 

 

 

 

 

100

 

 

 

 

 

 

 

 

 

100

 

 

 

 

 2021

 

12%

 

Due on demand

 

 

 

 

 

700

 

 

 

 

 

 

 

 

 

700

 

 

 

 

 2022

 

10%-12%

 

Due on demand - 5 years

 

 

 

 

 

4,076

 

 

 

57

 

 

 

 

 

 

4,019

 

 

 

 

 2023

 

10%-60%

 

Due on demand

 

 

 

 

 

577

 

 

 

 

 

 

 

 

 

577

 

 

 

 

 

 

 

 

 

 

 

 

$

5,453

 

 

$

57

 

 

$

 

 

$

5,396

 

 

 

 

 

 

 

Current

 

 

 

 

$

3,132

 

 

$

 

 

$

 

 

$

3,132

 

 

 

 

 

 

 

Non-current

 

 

 

 

$

2,321

 

 

$

57

 

 

$

 

 

$

2,264

 

 

 

 

Convertible notes payable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 2021

 

10%

 

Due on demand

 

$

0.01

 

 

 

685

 

 

 

 

 

 

 

 

 

685

 

 

 

101,161,109

 

 2023

 

13%

 

Due on demand

 

$

10.00

 

(a)

 

3,150

 

 

 

 

 

 

 

 

 

3,150

 

 

 

409,016

 

 2023

 

10%

 

Due on demand

 

$

0.29

 

 

 

1,000

 

 

 

 

 

 

 

 

 

1,000

 

 

 

4,163,438

 

 2024

 

12%

 

Due on demand

 

$

0.01

 

 

 

11,030

 

 

 

 

 

 

939

 

 

 

11,969

 

 

 

200,000,000

 

 

 

 

 

 

 

 

 

$

15,865

 

 

$

 

 

$

939

 

 

$

16,804

 

 

 

305,733,563

 

 

 

 

Current

 

 

 

 

$

15,865

 

 

$

 

 

$

939

 

 

$

16,804

 

 

 

305,733,563

 

 

 

 

Total

 

 

 

 

$

29,069

 

 

$

168

 

 

$

939

 

 

$

29,840

 

 

 

305,733,563

 

 

 

Year
Issued

 

Interest Rate
Range

 

Term of Notes

 

Conversion
Price

 

 

Principal Outstanding December 31, 2024

 

 

Unamortized
Discount
December 31, 2024

 

 

Capitalized Accrued Interest
December 31, 2024

 

 

Carrying
Amount
December 31, 2024

 

 

Shares
Underlying
Notes
December 31, 2024

 

Notes payable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 2013

 

10%

 

Due on demand

 

 

 

 

$

638

 

 

$

 

 

$

 

 

$

638

 

 

 

 

 2022

 

10% - 12%

 

Due on demand

 

 

 

 

 

505

 

 

 

 

 

 

 

 

 

505

 

 

 

 

 2023

 

10% - 13%

 

Due on demand

 

 

 

 

 

3,200

 

 

 

 

 

 

 

 

 

3,200

 

 

 

 

 2024

 

30%-48%

 

Due on demand -34 weeks

 

 

 

 

 

2,854

 

 

 

104

 

 

 

 

 

 

2,750

 

 

 

 

 

 

 

 

 

 

 

 

$

7,197

 

 

$

104

 

 

$

 

 

$

7,093

 

 

 

 

 

 

 

Current

 

 

 

 

$

7,197

 

 

$

104

 

 

$

 

 

$

7,093

 

 

 

 

Notes payable - related parties

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 2020

 

12%

 

Due on demand

 

 

 

 

 

100

 

 

 

 

 

 

 

 

 

100

 

 

 

 

 2021

 

12%

 

Due on demand

 

 

 

 

 

700

 

 

 

 

 

 

 

 

 

700

 

 

 

 

 2022

 

10%-12%

 

Due on demand - 5 years

 

 

 

 

 

4,316

 

 

 

75

 

 

 

 

 

 

4,241

 

 

 

 

 2023

 

10%-60%

 

Due on demand

 

 

 

 

 

577

 

 

 

 

 

 

 

 

 

577

 

 

 

 

 

 

 

 

 

 

 

 

$

5,693

 

 

$

75

 

 

$

 

 

$

5,618

 

 

 

 

 

 

 

Current

 

 

 

 

$

3,372

 

 

$

 

 

$

 

 

$

3,372

 

 

 

 

 

 

 

Non-current

 

 

 

 

$

2,321

 

 

$

75

 

 

$

 

 

$

2,246

 

 

 

 

Convertible notes payable

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 2021

 

2%

 

Due on Demand

 

$

0.13

 

 

 

895

 

 

 

 

 

 

 

 

 

895

 

 

 

39,455,164

 

 2023

 

13%

 

Due on Demand

 

$

10.00

 

(a)

 

3,150

 

 

 

 

 

 

 

 

 

3,150

 

 

 

378,388

 

 2023

 

10%

 

Due on Demand

 

$

0.29

 

 

 

1,000

 

 

 

 

 

 

 

 

 

1,000

 

 

 

3,905,526

 

 2024

 

10%

 

1 year

 

$

0.13

 

 

 

11,030

 

 

 

 

 

 

939

 

 

 

11,969

 

 

 

132,861,455

 

 

 

 

 

 

 

 

 

$

16,075

 

 

$

 

 

$

939

 

 

$

17,014

 

 

 

176,600,533

 

 

 

 

Current

 

 

 

 

$

16,075

 

 

$

 

 

$

939

 

 

$

17,014

 

 

 

176,600,533

 

 

 

 

Total

 

 

 

 

$

28,965

 

 

$

179

 

 

$

939

 

 

$

29,725

 

 

 

176,600,533

 

 

(a)
This note is convertible into shares of EMI Holding, Inc., a wholly owned subsidiary of Emmaus Life Sciences, Inc.

The weighted-average stated annual interest rate of notes payable was 14% and 13% for the nine months ended September 30, 2025 and the year ended December 31, 2024, respectively. The weighted-average effective annual interest rate of notes payable as of September 30, 2025 and December 31, 2024 was 17% and 16%, respectively, after giving effect to discounts relating to conversion features, warrants and deferred financing costs relating to the notes.

As of September 30, 2025, future contractual principal payments due on notes payable were as follows (in thousands):

 

Year Ending

 

 

2025 (three months)

$

26,142

 

2026

 

606

 

2027

 

2,321

 

Total

$

29,069

 

On February 9, 2021, the Company entered into a securities purchase agreement in which the Company sold and issued to purchasers in a private placement pursuant to Rule 4(a)(2) of the Securities Act of 1933, as amended, and Regulation D thereunder approximately $14.5 million principal amount of convertible promissory notes of the Company a face value.

Commencing one year from the original issue date, the convertible promissory notes became convertible at the option of the holder into shares of the Company’s common stock at an initial conversion price of $1.48 per share, which equaled the “Average volume-weighted average price" ("Average VWAP”) of the Company’s common stock on the effective date. The initial conversion price is subject to adjustment as of the end of each three-month period following the original issue date, commencing May 31, 2021, to equal the Average VWAP as of the end of such three-month period if such Average VWAP is less than the then-conversion price. There is no floor on the conversion price. The conversion price will be subject to further adjustment in the event of a stock split, reverse stock split or certain other events specified in the convertible promissory notes. In January 2023, $500,000 principal amount of convertible promissory notes was converted into 1,351,351 shares of the Company's common stock. In April 2023, $1 million principal amount of the convertible promissory note was converted into 2,702,702 shares of common stock. In April 2024, $260,000 principal amount plus accrued interest was converted into 2,019,608 shares of the Company's stock. For the year ended December 31, 2024, the Company repaid $455,000 principal amount of the convertible promissory notes. For nine month ended September 30, 2025,

the Company repaid $210,000 principal amount of the convertible promissory notes. As of September 30, 2025, the conversion price was $0.01 per share.

The convertible promissory notes bear interest at the rate of 2% per year (10% in case of default), payable semi-annually on the last business day of August and January of each year and matured on the 3rd anniversary of the original issue date. The convertible promissory notes are prepayable in whole or in part at the election of the holders. The convertible promissory notes are general, unsecured obligations of the Company.

 

In February and March 2024, the Company entered into Exchange Agreements (the "Exchange Notes") with certain convertible notes holders pursuant to which it agreed to issue total of $11.1 million principal amount of convertible promissory notes of the Company due one year from issuance of the Exchange Notes in exchange for the surrender for cancellation and satisfaction in full of a like principal amount of our outstanding convertible promissory notes due in 2024. The surrendered notes bore interest at the annual rate of 2%, payable semi-annually, and were convertible at the election of the holder into shares of the Company's common stock at the conversion rate of $0.13 per share. The Exchange Notes bear interest at the annual rate of 10% and are convertible into shares of the Company’s common stock at an initial conversion rate of $0.13 per share, subject to decrease, but not increase, at the end of each three-month period from issuance to equal the VWAP (as defined) of the Company’s common stock and to adjustment in the event of a stock split, reverse stock split and similar events. The principal amount of and accrued interest on the Exchange Notes will be payable in two equal semi-annual installments. No additional consideration was paid in connection with the exchange. The convertible promissory notes are general, unsecured obligations of the Company. Management evaluated if the transaction qualified as troubled debt restructuring under ASC 470-60. Since the Company was experiencing financial difficulty and the effective borrowing rate on the restructured debt is less than the effective borrowing rate on the original debt, this transaction was accounted for as a troubled debt restructuring. As a result, the Company recorded gain on restructured debt of $1.0 million in the condensed consolidated statements of operations for the nine months ended September 30, 2024. As of September 30, 2025, $11.0 million principal amount of the Exchange Notes was due and payable on demand.

 

The conversion feature of the original convertible promissory notes and the Exchange Notes is separately accounted for at fair value as a derivative liability under guidance in ASC 815 that is remeasured at fair value on a recurring basis using Level 3 inputs, with any changes in the fair value of the conversion feature liability recorded in the condensed consolidated statements of operations. The following table sets forth the fair value of the conversion feature liability as of December 31, 2024 (in thousands). As of September 30, 2025, the convertible promissory note became due and the conversion rate exceeded stock price and, therefore, the fair value of conversion feature was determined to be zero.

 

Convertible promissory notes

 

September 30, 2025

 

 

December 31, 2024

 

Balance, beginning of period

 

$

162

 

 

$

451

 

Change in fair value included in the statements of operations

 

 

(162

)

 

 

(289

)

Balance, end of period

 

$

 

 

$

162

 

 

In September 2023, Smart Start Investments Limited, of which Wei Pei Zen, a director of the Company, is a director and 9.96% shareholder, loaned the Company the principal amount of $1 million in exchange for a convertible promissory note of the Company. The convertible promissory note was due on September 5, 2024, bears interest at the annual rate of 10%, payable at maturity, and is convertible at the option of the holder into shares of the Company's common stock at a conversion rate of $0.29 a share, subject to adjustment in the event of a stock split, reverse stock split or similar event.

 

On March 5, 2024, the conversion feature of the convertible promissory note no longer met the scope exception in ASC 815-10-15-74 as the investors' Rule 144(d) holding period for the Company had ended and was separately accounted for at fair value as a derivative liability that is remeasured at fair value on a recurring basis using Level 3 inputs, with any changes in fair value of the conversion feature liability recorded in the condensed consolidated statements of operations. In September 2024, the convertible promissory note became due. As of September 30, 2025, the conversion rate exceeded stock price and, therefore, the fair value of conversion feature was determined to be zero.

Beginning in February 2024, two related holders of demand promissory notes of the Company in the aggregate principal amount of approximately $2.8 million demanded repayment of the notes plus accrued interest. The Company has acknowledged its indebtedness to the holders and intends to seek to enter into a plan to repay the notes in installments. To date, the parties have not reached an agreement with respect to repayment of the notes.

In March 2024, Smart Start Investments Limited, of which Wei Peu Zen, a director of the Company is a director and 9.96% shareholder, loaned the Company the principal amount of $1,400,000. The loan was due in two months and bears interest at the rate of 2.5% per month. As of May 2024, the loan became due on demand and default rate of 5.0% per month became applicable.

 

In September 2024, Emmaus Medical entered into Sale of Future Receipts Agreement (the "September 2024 loan") with third party pursuant to which it sold and assigned $1,298,000 of future receipts (the "Purchased Amount") in exchange for net cash proceeds of $800,000. Under the agreement, the Company agreed to pay the third party $35,000 weekly for 10 weeks and $41,217 weekly thereafter until the Purchase Amount has been collected. In February 2025, the Company repaid in full the outstanding balance of $343,000 and recognized debt extinguishment loss of $164,000 as the Company entered into another agreement discussed below.

 

In December 2024, Emmaus Medical entered into Sale of Future Receipts Agreement (the "December 2024 loan") with third party pursuant to which it sold and assigned $1,475,000 of future receipts (the "Purchased Amount") in exchange for net cash proceeds of $910,000. Under the agreement, the Company agreed to pay the third party $43,382 weekly until the Purchase Amount has been collected. In May 2025, the Company repaid in full the outstanding balance of $412,000 and recognized debt extinguishments loss of $212,000 as the Company entered into another agreement discussed below.

 

In February 2025, the Company entered into an Agreement for the Purchase and Sales of Future Receipts (the "February 2025 loan") with a third party pursuant to which it sells $1,908,000 of future receipts (the "Purchased Amount") in exchange for net proceeds of $1,325,000 with origination fee of $119,000. Under the agreement, the Company agrees to pay the third party approximately $49,000 weekly until the Purchased Amount has been collected. A portion of the net proceeds were used to pay off the September 2024 loan discussed above. As of September 30, 2025, the outstanding balance of the loans were approximately $732,000. In August 2025, the Company repaid in full the outstanding balance of $612,000 and recognized debt extinguishments loss of $296,000 as the Company entered into another agreement discussed below.

 

In April 2025, the Company entered into an Agreement for the Purchase and Sales of Future Receipts with a third party pursuant to which it sells $2,102,500 of future receipts (the "Purchased Amount") in exchange for net proceeds of $1,450,000 with origination fee of $130,500. Under the agreement, the Company agrees to pay the third party approximately $62,000 weekly until the Purchased Amount has been collected. A portion of the net proceeds were used to pay off the December 2024 loan discussed above. As of September 30, 2025, the outstanding balance of the loans were $1.1 million. In October 2025, the Company repaid in full the outstanding balance of approximately $648,000 as the Company entered into another agreement discussed in Note 12.

 

In June 2025, the Company entered into an Agreement for the Future Receivables Sale and Purchase Agreement (the "June 2025 loan") with a third party pursuant to which it sold and assigned $1,012,500 of future receipts (the "Purchased Amount") in exchange for net proceeds of $750,000 with origination fee of $37,550. Under the agreement, the Company agrees to pay the third party approximately $51,000 weekly until the Purchased Amount has been collected. As of September 30, 2025, the outstanding balance of the loans was $675,000. In October 2025, the Company repaid in full the outstanding balance of principal and interest of approximately $253,000 as the Company entered into another agreement discussed in Note 12.

 

In August 2025, the Company entered into an Agreement for the Purchase and Sale of Future Receipts with a third party pursuant to which it sold and assigned $1,885,000 of future receipts (the "Purchased Amount") in exchange for net proceeds of $1,183,000, net of an origination fee of $117,000. Under the agreement, the Company agrees to pay the third party approximately $59,000 weekly until the Purchased Amount has been collected. A portion of the net proceeds were used to pay off the February 2025 loan. In October 2025, the Company repaid in full the outstanding balance of approximately $1,207,000 as the Company entered into another agreement discussed in Note 12.

 

In September 2025, the Company entered into a Purchase of Future Receipts Agreement with a third party. It loaned principal amount of $140,800 with financial charge of $64,700. Under the agreement, the Company agree to pay the third party approximately $11,000 weekly for 18 weeks.

Except as otherwise indicated above, the net proceeds of the foregoing loans and other arrangements were used to augment the Company's working capital.