XML 27 R15.htm IDEA: XBRL DOCUMENT v3.8.0.1
Debt (Tables)
3 Months Ended
Mar. 31, 2018
Debt Disclosure [Abstract]  
Schedule of Short-term Borrowings

The following table summarizes the components of our short-term borrowings:

 

    March 31, 2018     December 31, 2017  
             
Q4 2014 Convertible Notes   $ 126,000     $ 126,000  
Q1 2015 Convertible Notes     60,000       60,000  
Q2 2015 Term Loan     200,000       200,000  
Q3 2015 Convertible Notes     45,000       45,000  
Q1 2016 Convertible Notes     60,000       60,000  
Q3 2016 Convertible and Employee Notes     507,671       507,671  
Q4 2016 Employee Notes     110,326       110,326  
Q1 2017 Convertible Notes     -       15,000  
Q2 2017 Convertible Notes     150,000       187,500  
Q3 2017 Convertible Notes     84,000       112,000  
Q4 2017 Convertible and Employee Notes     340,175       370,425  
Q1 2018 Convertible Notes     262,500       -  
Total borrowings     1,945,672       1,793,922  
Less: Debt discount     (139,523 )     (142,117 )
Total borrowings, net of debt discount   $ 1,806,149     $ 1,651,805  
                 
Short-term borrowings   $ 1,136,102     $ 981,758  
Long-term borrowings   $ 670,047     $ 670,047  
Short-term derivative liabilities   $ 285,803     $ 261,172