Convertible Debt (Tables)
|
12 Months Ended |
Dec. 31, 2020 |
Schedule of 12% Convertible Debentures |
The
following table represents the various financings of the 12% Convertible Debentures recognized during the year ended December 31, 2019
and carrying value as of December 31, 2019:
Schedule of 12% Convertible Debentures
| |
Issuance
Date | | |
Total
12% | |
| |
December
12, 2018 | | |
March
18, 2019 | | |
March
27, 2019 | | |
April
8, 2019 | | |
Convertible
Debentures | |
Principal
amount of debt | |
$ | 9,540,000 | | |
$ | 1,696,000 | | |
$ | 318,000 | | |
$ | 100,000 | | |
$ | 11,654,000 | |
Less
issuance costs | |
| (590,000 | ) | |
| (96,000 | ) | |
| (18,000 | ) | |
| - | | |
| (704,000 | ) |
Net
cash proceeds received | |
$ | 8,950,000 | | |
$ | 1,600,000 | | |
$ | 300,000 | | |
$ | 100,000 | | |
$ | 10,950,000 | |
Principal
amount of debt (excluding original issue discount) | |
$ | 9,540,000 | | |
$ | 1,696,000 | | |
$ | 318,000 | | |
$ | 100,000 | | |
$ | 11,654,000 | |
Add
conversion of debt from convertible debentures | |
| 3,551,528 | | |
| - | | |
| - | | |
| - | | |
| 3,551,528 | |
Add:
accrued interest | |
| 1,711,273 | | |
| 164,083 | | |
| 29,754 | | |
| 8,933 | | |
| 1,914,043 | |
Principal
amount of debt including accrued interest | |
| 14,802,801 | | |
| 1,860,083 | | |
| 347,754 | | |
| 108,933 | | |
| 17,119,571 | |
Debt
discount: | |
| | | |
| | | |
| | | |
| | | |
| | |
Allocated
embedded derivative liabilities | |
| (4,760,000 | ) | |
| (822,000 | ) | |
| (188,000 | ) | |
| (64,000 | ) | |
| (5,834,000 | ) |
Liquidated
Damages recognized upon issuance | |
| (706,944 | ) | |
| (67,200 | ) | |
| (12,600 | ) | |
| (4,200 | ) | |
| (790,944 | ) |
Issuance
costs | |
| (590,000 | ) | |
| (106,000 | ) | |
| (18,000 | ) | |
| - | | |
| (714,000 | ) |
Subtotal
debt discount | |
| (6,056,944 | ) | |
| (995,200 | ) | |
| (218,600 | ) | |
| (68,200 | ) | |
| (7,338,944 | ) |
Less
amortization of debt discount | |
| 2,927,248 | | |
| 414,465 | | |
| 89,422 | | |
| 27,200 | | |
| 3,458,335 | |
Unamortized
debt discount | |
| (3,129,696 | ) | |
| (580,735 | ) | |
| (129,178 | ) | |
| (41,000 | ) | |
| (3,880,609 | ) |
Carrying value at December
31, 2019 | |
| 11,673,105 | | |
| 1,279,348 | | |
| 218,576 | | |
| 67,933 | | |
| 13,238,962 | |
Less
current portion | |
| (534,993 | ) | |
| - | | |
| (206,204 | ) | |
| - | | |
| (741,197 | ) |
Carry
value at December 31, 2019, net of current portion | |
$ | 11,138,112 | | |
$ | 1,279,348 | | |
$ | 12,372 | | |
$ | 67,933 | | |
$ | 12,497,765 | |
For
additional information for the years ended December 31, 2020 and 2019 with respect to interest expense related to the 12% Convertible
Debentures is provided in Note 19.
|
Series H Preferred Stock [Member] |
|
Schedule of Components of Preferred Stock |
The
following table represents the components of the Series H Preferred Stock for the year ended December 31, 2020 and as of December 31,
2019:
Schedule of Components of Preferred Stock
| |
Shares | | |
Series
H Preferred Stock Components | |
Series
H Preferred Stock at December 31, 2019 | |
| 19,400 | | |
$ | 18,045,496 | |
Issuance
of Series H Preferred Stock on August 19, 2020: | |
| | | |
| | |
Issuance
of Series H Preferred Stock | |
| 108 | | |
| 130,896 | |
Less
issuance costs netted from the proceeds | |
| | | |
| (17,896 | ) |
Net
proceeds received upon issuance of Series H Preferred Stock | |
| | | |
| 113,000 | |
Conversion
of Series H Preferred Stock into common stock on September 21, 2020 | |
| (300 | ) | |
| (300,000 | ) |
Issuance
of Series H Preferred Stock upon conversion of promissory note on November 13, 2020 | |
| 389 | | |
| 389,000 | |
Net
issuance of Series H Preferred Stock | |
| 197 | | |
| 202,000 | |
Series
H Preferred Stock at December 31, 2020 | |
| 19,597 | | |
$ | 18,247,496 | |
Beneficial
conversion feature recognized during the year ended December 31, 2020 (as described below) upon issuance of Series H Preferred Stock | |
| | | |
$ | 502,000 | |
|
Series l Preferred Stock [Member] |
|
Schedule of Components of Preferred Stock |
The
following table represents the components of the Series I Preferred Stock for the years ended December 31, 2020 and 2019:
Schedule of Components of Preferred Stock
| |
Shares | | |
Series
I Preferred Stock Components | |
Issuance
of Series I Preferred Stock on June 28, 2019 | |
| 23,100 | | |
$ | 23,100,000 | |
Less
issuance costs: | |
| | | |
| | |
Cash
paid to B. Riley FBR as placement fee | |
| | | |
| (1,386,000 | ) |
Legal
fees and other costs | |
| | | |
| (73,858 | ) |
Total
issuance costs | |
| | | |
| (1,459,858 | ) |
Less
Liquidated Damages recognized upon issuance | |
| | | |
| (1,940,400 | ) |
Total
issuance costs and Liquidated Damages | |
| | | |
| (3,400,258 | ) |
Net
issuance of Series I Preferred Stock at December 31, 2019 | |
| 23,100 | | |
| 19,699,742 | |
Conversion
of Series I Preferred Stock to common stock on December 18, 2020 | |
| (23,100 | ) | |
| (19,699,742 | ) |
Series
I Preferred Stock at December 31, 2020 | |
| - | | |
$ | - | |
Beneficial
conversion feature recognized during the year ended December 31, 2020 (as described below) upon conversion of Series I Preferred
Stock | |
| | | |
$ | 5,082,000 | |
|
Series J Preferred Stock [Member] |
|
Schedule of Components of Preferred Stock |
The
following table represents the components of the Series J Preferred Stock for the years ended December 31, 2020 and 2019:
Schedule of Components of Preferred Stock
| |
Shares | | |
Series
J Preferred Stock Components | |
Issuance
of Series J Preferred Stock on October 7, 2019 | |
| 20,000 | | |
$ | 20,000,000 | |
Less
shares issued for payment of 12% Amended Senior Secured Notes | |
| (5,000 | ) | |
| (5,000,000 | ) |
Net
issuance of Series J Preferred Stock | |
| 15,000 | | |
$ | 15,000,000 | |
Issuance
of Series J Preferred Stock | |
| 20,000 | | |
$ | 20,000,000 | |
Less
issuance costs: | |
| | | |
| | |
Cash
paid to B. Riley FBR as placement fee | |
| | | |
| (525,240 | ) |
Legal
fees and other costs | |
| | | |
| (54,764 | ) |
Total
issuance costs | |
| | | |
| (580,004 | ) |
Less
Liquidated Damages recognized upon issuance | |
| | | |
| (1,680,000 | ) |
Total
issuance costs and Liquidated Damages | |
| | | |
| (2,260,004 | ) |
Net
issuance of Series J Preferred Stock at December 31, 2019 | |
| | | |
| 17,739,996 | |
Issuance
of Series J Preferred Stock on September 4, 2020 | |
| 10,500 | | |
| 6,000,000 | |
Net
Issuance of Series J Preferred Stock prior to conversion on December 18, 2020 | |
| 30,500 | | |
| 23,739,996 | |
Conversion
of Series J Preferred Stock to common stock on December 18, 2020 (as further described below) | |
| (30,500 | ) | |
| (23,739,996 | ) |
Series
I Preferred Stock at December 31, 2020 | |
| - | | |
$ | - | |
Beneficial
conversion feature recognized during the year ended December 31, 2020 (as described below) upon conversion of Series J Preferred
Stock | |
| | | |
$ | 586,545 | |
|
Series K Preferred Stock [Member] |
|
Schedule of Components of Preferred Stock |
The
following table represents the components of the Series K Preferred Stock for the year ended December 31, 2020:
Schedule of Components of Preferred Stock
| |
Shares | | |
Series
K Preferred Stock Components | |
Issuance
of Series K Preferred Stock: | |
| | | |
| | |
Issuance
of Series K Preferred Stock on October 23, 2020 | |
| 6,750 | | |
$ | 6,750,000 | |
Issuance
of Series K Preferred Stock on October 28, 2020 | |
| 5,292 | | |
| 5,292,000 | |
Issuance
of Series K Preferred Stock on November 11, 2020 | |
| 6,000 | | |
| 6,000,000 | |
Subtotal
issuance of Series K Preferred Stock | |
| 18,042 | | |
| 18,042,000 | |
Less
issuance costs: | |
| | | |
| | |
Cash
paid to B. Riley FBR as placement fee | |
| | | |
| (440,500 | ) |
Legal
fees and other costs | |
| | | |
| (120,000 | ) |
Total
issuance costs | |
| | | |
| (560,500 | ) |
Net
issuance of Series K Preferred Stock prior to conversion on December 18, 2020 | |
| | | |
| 17,481,500 | |
Conversion
of Series K Preferred Stock to common stock on December 18, 2020 | |
| (18,042 | ) | |
| (17,481,500 | ) |
Series
K Preferred Stock at December 31, 2020 | |
| - | | |
$ | - | |
Beneficial
conversion feature recognized during the year ended December 31, 2020 (as described below) upon conversion of Series k Preferred
Stock | |
| | | |
$ | 9,472,050 | |
| |
| | | |
| | |
|