XML 54 R33.htm IDEA: XBRL DOCUMENT v3.20.1
NOTES PAYABLE (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments [Table Text Block]
Our notes payable consisted of the following:


 

 

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 [Table Text Block]
For purposes of determining the loss on extinguishment of debt and the debt discount, the underlying assumptions used in the Black-Scholes model to determine the fair value of the 2019 12% Warrants were:


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 %