XML 65 R57.htm IDEA: XBRL DOCUMENT v3.22.0.1
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:

 

   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:

 

   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:

 

   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:

 

   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:

 

   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