XML 43 R30.htm IDEA: XBRL DOCUMENT v3.6.0.2
Convertible Debentures (Tables)
12 Months Ended
Dec. 31, 2016
Debt Instrument [Line Items]  
Summary of convertible debentures

   

Successor

2016

  

Predecessor

2015

 
 2014 Exchange Debentures $-  $2,489,760 
 2014 New Debentures, net of $393,169 discount  -   2,311,481 
 Bridge Debenture  -   210,600 
 June 2016 Debenture, net of $670,845 discount  1,829,155   - 
 November 2016 Debenture, net of $320,318 discount  617,182   - 
          
 Total debt  2,446,337   5,011,841 
          
 Less current portion  -   - 
          
 Long-term debt $2,446,337  $5,011,841 
 
Schedule of significant assumptions used to measure fair value

   Date of
Issuance
  12/31/16 
 Stock price $3.00  $3.00 
 Term  1.62 – 2   1.5 
 Volatility  44 – 48.8%  44.4%
 Risk-free interest rate  0.58 – 0.873%  0.966%
 Exercise price $3.75  $3.75