XML 69 R58.htm IDEA: XBRL DOCUMENT v3.20.1
NOTES PAYABLE (Details) - 2019 12% Notes - USD ($)
12 Months Ended
Jul. 01, 2019
Dec. 31, 2019
Dec. 31, 2018
NOTES PAYABLE (Details) - 2019 12% Notes [Line Items]      
Proceeds from Issuance of Warrants   $ 300,000  
Gain (Loss) on Extinguishment of Debt   377,300  
Adjustments to Additional Paid in Capital, Equity Component of Convertible Debt   158,100  
Amortization of Debt Discount (Premium)   $ 2,019,726 $ 4,234,823
SBI Note [Member]      
NOTES PAYABLE (Details) - 2019 12% Notes [Line Items]      
Notes Issued $ 855,000    
DescriptionofExtinguishmentofDebt   The change in terms of the 8.5% Notes is treated as a debt extinguishment and the fair value of the warrants of $298,500 is included in our consolidated statement of operations and as additional paid-in capital. The relative fair value of the 2019 12% Warrants was recorded as a debt discount and additional paid-in capital of $93,500. For the year ended December 31, 2019, amortization of debt discount includes $23,432. The 2019 12% Notes are otherwise treated as conventional debt. 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 % 8.5% Notes In April 2018, we completed a $7,500,000 private placement pursuant to a promissory note (“8.5% Notes”) and warrant purchase agreement (the “8.5% Agreement”) with certain accredited investors, bearing interest at 8.5%, with principal due May 1, 2019, and interest payable quarterly. During the second quarter this note was extended to be due June 1, 2019. On June 6, 2019, we made payments of approximately $5.7 million, leaving approximately $1.1 million outstanding. In the event of default, the interest rate increases to 18%. The 8.5% Notes are collateralized by a security interest in substantially all of our assets. We may prepay the 8.5% Notes at any time, but in any event must pay at least one year of interest. In September 2019, we modified the debt agreement into the 2019 12% Notes. Subject to the terms and conditions of the 8.5% Agreement, each investor was granted fully-vested warrants equal to their note principal times 80%, or six million warrants, with an exercise price of $2.35 per share and a life of two years (the “8.5% Warrants”). Should we issue any equity-based instruments at a price lower than the exercise price(s) of the 8.5% Warrants, other than under our Incentive Plan (as defined below), the exercise price(s) of the 8.5% Warrants will be adjusted to the lower price. If the shares underlying the 8.5% Warrants were not registered for resale on a registration statement within six months, we would have issued an additional warrant to each purchaser at the same exercise price for one-half of the shares covered by the initial 8.5% Warrants. A registration statement related to the 8.5% Warrants was declared effective on June 5, 2018. We may call the 8.5% Warrants at $0.01 per share if our stock trades above $8.00 per share for 15 consecutive days. The 8.5% Warrants may be exercised at the option of the holder by paying cash or by applying the amount due under the 8.5% Notes as consideration. We received $7,500,000 of cash for issuing the 8.5% Notes. The relative fair value of the 8.5% Warrants was recorded as a debt discount and additional paid-in capital of $5,366,000. For the years ended December 31, 2019 and 2018, amortization of debt discount expense was $1,575,094 and $3,790,906, respectively, from the 8.5% Notes. The 8.5% Notes are otherwise treated as conventional debt. For purposes of determining the debt discount, the underlying assumptions used in the binomial lattice model to determine the fair value of the 8.5% Warrants as of April 2018, were: 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 SBI Debt In July 2019, we completed a $855,000 private placement pursuant to a promissory note (“SBI Note”) with a certain accredited investor, bearing interest at 10% with principal due on October 18, 2019. On October 18, 2019, SBI agreed to an extension to November 1, 2019. On November 1, 2019, SBI agreed to another extension of the debt to November 15, 2019. On November 15, 2019, SBI agreed to another extension of debt to November 29, 2019 with an increase in principal amount of the note from $855,000 to $905,000. On November 27, 2019, SBI agreed to an extension of the note to December 13, 2019. On December 13, 2019, SBI agreed to extend the maturity date to December 20, 2019. On December 30, 2019 SBI agreed to extend the maturity date of the note to January 31, 2020, upon the payment of $195,911, of which $40,911 was for accrued interest and $155,000 towards the outstanding principal of the note. See Note 16 for further detail. The change in terms of the SBI note is treated as a debt extinguishment. The additional $50,000 of principal was treated as a debt extinguishment and included in our consolidated statement of operations.  
12% Notes 2019 [Member]      
NOTES PAYABLE (Details) - 2019 12% Notes [Line Items]      
Debt Instrument, Interest Rate, Effective Percentage   12.00%  
Debt Instrument, Convertible, Stock Price Trigger (in Dollars per share)   $ 1.30  
Debt Instrument, Minimum Interest Payment Period   1 year 36 days  
Notes Issued   $ 1,506,000  
Weighted Average Number of Shares, Common Stock Subject to Repurchase or Cancellation (in Shares)   1,506,000  
Proceeds from Issuance of Warrants   $ 400,000  
Gains (Losses) on Restructuring of Debt   1,106,000  
Gain (Loss) on Extinguishment of Debt   298,500  
Adjustments to Additional Paid in Capital, Equity Component of Convertible Debt   93,500  
Amortization of Debt Discount (Premium)   $ 23,432