XML 48 R38.htm IDEA: XBRL DOCUMENT v3.20.1
Debt (Details Textual 1) - USD ($)
$ / shares in Units, $ in Thousands
1 Months Ended 9 Months Ended
Feb. 27, 2020
May 01, 2018
Apr. 30, 2018
Apr. 30, 2020
Jul. 31, 2019
Warrants to purchase of common stock       2,150,000 2,400,000
Debt maturity date Aug. 31, 2020        
Shift8 Networks, Inc [Member]          
Promissory note   $ 275,000 $ 525,000    
Interest rate   0.00% 8.00%    
Unamortized discount       $ 11,495 $ 16,686
Interest and principal payment   $ 6,000      
Warrants to purchase of common stock   100,000   26,543  
Debt maturity date     Apr. 30, 2020    
Description of conversion price     With a principal payment of $100,000 due on June 1, 2018 and a principal payment of $280,823 due on April 30, 2020. Payment are based on a 60-month repayment schedule. At any time while this Note is outstanding, but only upon: (i) the occurrence of an Event of Default under the Note or the Pledge and Escrow Agreement; or (ii) mutual agreement between the Borrower and the Holder, the Holder may convert all or any portion of the outstanding principal, accrued and unpaid interest, Premium, if applicable, and any other sums due and payable hereunder (such total amount, the "Conversion Amount") into shares of Common Stock (the "Conversion Shares") at a price equal to: (i) the Conversion Amount (the numerator); divided by (ii) a conversion price of $1.50 per share of Common Stock, which price shall be indicated in the conversion notice (the denominator) (the "Conversion Price"). The Holder shall submit a Conversion Notice indicating the Conversion Amount, the number of Conversion Shares issuable upon such conversion, and where the Conversion Shares should be delivered. The promissory note is secured by a Pledge and Escrow Agreement, whereby T3 agreed to pledge 51% of the securities owned in its Florida operations, T3 Communications, Inc., until the principal payment is paid in full. In conjunction with the promissory note, the Company issued 3-year warrants to purchase 75,000 shares of common stock at an exercise price of $0.50 per share. Under a Black-Scholes valuation the relative fair market value of the warrants at time of issuance was $19,267 and was recognized as a discount on the promissory note.    
Principal balance       $ 42,369  
Debt instrument, description of variable rate basis   The promissory note is guaranteed to the lender by 15% of the stock owned by Shift8 in T3, the secured interest will continue until the principal balance is paid in full.      
Warrants term   3 years      
Exercise price   $ 0.50      
Company paid principal balance   $ 38,860      
Debt discount as interest expense       5,193  
Principal outstanding       167,363 209,732
Black Scholes Valuation [Member]          
Unamortized discount       0 7,297
Principal balance       0 $ 332,985
Debt discount as interest expense       7,297  
Principal outstanding       $ 332,985  
Unsecured Promissory Note [Member]          
Interest rate 12.00%        
Promissory note $ 70,000        
Debt maturity date May 01, 2020