XML 49 R35.htm IDEA: XBRL DOCUMENT v3.20.2
NOTES PAYABLE (Tables)
12 Months Ended
Dec. 31, 2019
NOTES PAYABLE  
Schedule of Long-term Debt Instruments

 

 

 

 

 

 

 

 

    

December 31, 

    

December 31, 

 

 

2019

 

2018

2019 12% Notes

 

$

1,506,000

 

$

 —

8.5% Notes

 

 

 —

 

 

6,849,000

SBI Note

 

 

750,000

 

 

 —

2019 15% Notes

 

 

200,000

 

 

 —

Related party note payable

 

 

100,000

 

 

 —

Unamortized debt discount

 

 

(225,649)

 

 

(1,575,094)

 

 

 

2,330,351

 

 

5,273,906

Less: Current portion

 

 

(2,330,351)

 

 

(5,273,906)

Long-term portion

 

$

 —

 

$

 —

 

Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions

 

 

 

 

 

Current stock price

    

$

0.82 - 0.92

 

Exercise price

 

$

1.30

 

Risk-free interest rate

 

 

1.63 - 1.68

%

Expected dividend yield

 

 

 —

 

Expected term (in years)

 

 

1.10

 

Expected volatility

 

 

124

%

 


 

 

 

 

 

Current stock price

    

$

4.18

 

Exercise price

 

$

2.35

 

Risk-free interest rate

 

 

2.46

%

Expected dividend yield

 

 

 —

 

Expected term (in years)

 

 

2.0

 

Expected volatility

 

 

134

%

Number of iterations

 

 

 5

 

 


 

 

 

 

 

Current stock price

    

$

0.54 - 0.67

 

Exercise price

 

$

0.45

 

Risk-free interest rate

 

 

1.60 - 1.62

%

Expected dividend yield

 

 

 —

 

Expected term (in years)

 

 

1.01 - 3.06

 

Expected volatility

 

 

118 - 119

%