XML 37 R30.htm IDEA: XBRL DOCUMENT v3.19.3
PREFERRED STOCK AND DETACHABLE WARRANTS (Tables)
9 Months Ended
Sep. 30, 2019
Equity [Abstract]  
Summary of Temporary Equity
The following table represents the activity related to the Series B Preferred Stock, classified as Temporary Equity on the accompanying unaudited consolidated balance sheet, during the nine months ended September 30, 2019 and 2018:
 
2019
 
2018
Balance at beginning of period
$
8,900,208

 
$
7,190,467

Less: conversions of shares to common

 
(62,962
)
Plus: discount accretion
1,031,483

 
815,373

Plus: dividends in kind
510,502

 
489,282

Balance at end of period
$
10,442,193

 
$
8,432,160

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 nine months ended September 30, 2019, and 2018:

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

 
$
15,769,478

Less: conversions of shares to common
(119,768
)
 
(3,746,917
)
Plus: discount accretion

582,649

 
629,003

Plus: dividends in kind

712,185

 
1,736,240

Balance at end of period
$
14,454,821

 
$
14,387,804

Schedule of Liabilities with Unobservable Inputs
The following is an analysis of changes in the derivative liability for the nine 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
 
(331,715
)
2,124,971

Balance at end of period
 
$
1,149,977

$
4,370,379