XML 40 R28.htm IDEA: XBRL DOCUMENT v3.19.1
PREFERRED STOCK AND DETACHABLE WARRANTS (Tables)
3 Months Ended
Mar. 31, 2019
Equity [Abstract]  
Summary of Temporary Equity
The following table represents the activity related to the Series B1 Preferred Stock, classified as Temporary Equity on the accompanying Consolidated Balance Sheet, for the three months ended March 31, 2019, and 2018:

 
2019
 
2018
Balance at beginning of period
$
13,279,755

 
$
15,769,478

Less: conversions of shares to common
(119,768
)
 
(595,563
)
Plus: dividends in kind
235,360

 
281,527

Plus: discount accretion
207,762

 
203,784

Balance at end of period
$
13,603,109

 
$
15,659,226

The following table represents the activity related to the Series B Preferred Stock, classified as Temporary Equity on the accompanying Consolidated Balance Sheet, during the three months ended March 31, 2019 and 2018:
 
2019
 
2018
Balance at beginning of period
$
8,900,208

 
$
7,190,467

Plus: discount accretion
322,671

 
254,069

Plus: dividends in kind
167,642

 
139,186

Balance at end of period
$
9,390,521

 
$
7,583,722

Schedule of Liabilities with Unobservable Inputs
The following is an analysis of changes in the derivative liability for the three months ended September 30:

Level Three Roll-Forward
 
 
 
 
 
2019
2018
Balance at beginning of period
 
$
1,481,692

$
2,245,408

Change in valuation of warrants
 
1,705,094

431,751

Balance at end of period
 
$
3,186,786

$
2,677,159