Notes Payable - Additional Information (Detail)
|
|
|
|
|
|
1 Months Ended |
3 Months Ended |
6 Months Ended |
9 Months Ended |
12 Months Ended |
|
Apr. 16, 2020
USD ($)
|
Mar. 11, 2020
USD ($)
|
Sep. 25, 2019
USD ($)
Installment
|
Aug. 15, 2018
USD ($)
|
Jan. 31, 2018
USD ($)
$ / shares
shares
|
Mar. 31, 2020
USD ($)
|
Feb. 01, 2020
USD ($)
|
Oct. 31, 2019
USD ($)
|
May 31, 2019
USD ($)
$ / shares
shares
|
Nov. 30, 2018
USD ($)
$ / shares
shares
|
Oct. 31, 2018
USD ($)
$ / shares
shares
|
Sep. 30, 2018
USD ($)
PromissoryNote
|
Apr. 30, 2018
USD ($)
|
Aug. 01, 2020
USD ($)
|
May 02, 2020
USD ($)
|
Sep. 30, 2019
USD ($)
|
Jun. 30, 2019
USD ($)
|
Aug. 01, 2020
USD ($)
|
May 02, 2020
USD ($)
|
Jun. 30, 2019
USD ($)
|
Sep. 30, 2019
USD ($)
|
Dec. 31, 2019
USD ($)
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible notes converted into shares of common stock | shares |
|
|
|
|
570,287
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants exercisable into shares of common stock | shares |
|
|
|
|
570,287
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise price of warrants, per share | $ / shares |
|
|
|
|
$ 9.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
$ 271,000
|
|
$ 2,674,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 3,047,000
|
| Amortization period of interest expense |
|
|
|
|
3 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, outstanding amount |
|
|
|
|
|
$ 1,800,000
|
16,359,000
|
|
|
|
|
|
|
$ 4,848,000
|
|
$ 24,200,000
|
|
$ 4,848,000
|
|
|
$ 24,200,000
|
16,359,000
|
| (Loss) gain on debt conversion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
13,642,000
|
|
$ (9,000)
|
|
|
| Accretion of discount |
|
|
|
|
|
|
373,000
|
|
|
|
|
|
|
|
|
|
|
666,000
|
|
1,159,000
|
|
|
| Interest expense |
|
|
|
|
|
|
532,000
|
|
|
|
|
|
|
36,000
|
|
|
$ 902,000
|
960,000
|
|
1,630,000
|
|
|
| Derivative liability |
|
|
|
|
|
|
2,527,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,721,000
|
| Increase decrease in derivative liability |
|
|
|
|
|
|
(807,000)
|
|
|
|
|
|
|
|
|
|
|
$ 543,000
|
|
|
|
|
| Paycheck Protection Program [Member] | CARES Act [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, interest rate |
1.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, issued amount |
$ 3,098,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, amount |
$ 0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Note payable, frequency of periodic payment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
unforgiven loan balance is payable in equal monthly instalments beginning in the 7th month through the date of maturity
|
|
|
|
|
| Bank loan maturity term |
2 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, forgiveness maximum percentage attributable to non payroll cost |
40.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes Payable [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense |
|
|
|
|
|
|
158,000
|
|
|
|
|
|
|
$ 35,000
|
|
|
901,000
|
$ 291,000
|
|
1,629,000
|
|
|
| Notes Payable [Member] | Termination Agreement [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, periodic payment |
|
$ 27,929
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, amount |
|
$ 335,152
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Note payable, frequency of periodic payment |
|
twelve equal monthly installments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, first monthly installment due date |
|
Apr. 30, 2020
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes Payable [Member] | Simply Mac, Inc. [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Loss) gain on debt conversion |
|
$ 6,961,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, onetime cash payment |
|
250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Escrow deposit disbursements |
|
$ 345,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 4.02% Promissory Note Due April 2021 [Member] | Notes Payable [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, interest rate |
|
|
|
|
|
6.00%
|
|
|
|
|
|
|
4.02%
|
|
|
|
|
|
|
|
|
|
| Aggregate principal amount of converted notes to common stock |
|
|
|
|
|
|
|
$ 204,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, outstanding amount |
|
|
|
|
|
|
|
704,000
|
|
|
|
|
|
|
$ 500,000
|
|
|
|
$ 500,000
|
|
|
|
| Notes payable, issued amount |
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,000,000
|
|
|
|
|
|
|
|
|
|
| Notes payable, maturity date |
|
|
|
|
|
|
|
|
|
|
|
|
Apr. 30, 2021
|
|
Dec. 31, 2020
|
|
|
|
|
|
|
|
| 8% Promissory Notes Due March 2021 [Member] | Notes Payable [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, interest rate |
|
|
|
|
|
|
|
|
|
|
|
8.00%
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, issued amount |
|
|
|
|
|
|
|
|
|
|
|
$ 2,107,000
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, maturity date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mar. 31, 2021
|
|
| Number of promissory notes | PromissoryNote |
|
|
|
|
|
|
|
|
|
|
|
12
|
|
|
|
|
|
|
|
|
|
|
| 12% Convertible Notes Due October 2019 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible notes converted into shares of common stock | shares |
|
|
|
|
|
|
|
|
|
|
941,181
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants exercisable into shares of common stock | shares |
|
|
|
|
|
|
|
|
|
|
470,592
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise price of warrants, per share | $ / shares |
|
|
|
|
|
|
|
|
|
|
$ 4.25
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
|
|
|
$ 1,942,000
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization period of interest expense |
|
|
|
|
|
|
|
|
|
|
1 year
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, outstanding amount |
|
|
|
|
|
|
$ 1,775,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,775,000
|
| 12% Convertible Notes Due October 2019 [Member] | Notes Payable [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, interest rate |
|
|
|
|
|
|
12.00%
|
|
|
|
|
|
|
12.00%
|
|
|
|
12.00%
|
|
|
|
12.00%
|
| Notes payable, maturity date |
|
|
|
|
|
|
Oct. 31, 2019
|
|
|
|
|
|
|
|
|
|
|
Oct. 31, 2019
|
|
|
|
Oct. 31, 2019
|
| 12% Convertible Notes Due November 2019 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible notes converted into shares of common stock | shares |
|
|
|
|
|
|
|
|
|
277,274
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants exercisable into shares of common stock | shares |
|
|
|
|
|
|
|
|
|
138,638
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise price of warrants, per share | $ / shares |
|
|
|
|
|
|
|
|
|
$ 4.40
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
|
|
$ 118,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization period of interest expense |
|
|
|
|
|
|
|
|
|
1 year
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal amount of converted notes to common stock |
|
|
|
|
|
|
|
820,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, outstanding amount |
|
|
|
|
|
|
$ 400,000
|
400,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 400,000
|
| (Loss) gain on debt conversion |
|
|
|
|
|
|
|
(5,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accretion of discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
59,000
|
|
|
| 12% Convertible Notes Due November 2019 [Member] | Notes Payable [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, interest rate |
|
|
|
|
|
|
12.00%
|
|
|
|
|
|
|
12.00%
|
|
|
|
12.00%
|
|
|
|
12.00%
|
| Notes payable, maturity date |
|
|
|
|
|
|
Nov. 30, 2019
|
|
|
|
|
|
|
|
|
|
|
Nov. 30, 2019
|
|
|
|
Nov. 30, 2019
|
| 12% Convertible Notes Due May 2020 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible notes converted into shares of common stock | shares |
|
|
|
|
|
|
|
|
1,258,996
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants exercisable into shares of common stock | shares |
|
|
|
|
|
|
|
|
629,500
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Exercise price of warrants, per share | $ / shares |
|
|
|
|
|
|
|
|
$ 2.72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
|
$ 940,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization period of interest expense |
|
|
|
|
|
|
|
|
1 year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, outstanding amount |
|
|
|
|
|
|
$ 1,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,500,000
|
| Accretion of discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
117,000
|
|
|
117,000
|
|
|
| 12% Convertible Notes Due May 2020 [Member] | Notes Payable [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, interest rate |
|
|
|
|
|
|
12.00%
|
|
|
|
|
|
|
12.00%
|
|
|
|
12.00%
|
|
|
|
12.00%
|
| Notes payable, maturity date |
|
|
|
|
|
|
May 31, 2020
|
|
|
|
|
|
|
|
|
|
|
May 31, 2020
|
|
|
|
May 31, 2020
|
| 12% Convertible Notes Due July, August and September 2020 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants value |
|
|
|
|
|
|
|
3,586,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amortization of debt discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,368,000
|
$ 4,368,000
|
|
|
4,368,000
|
|
$ 4,368,000
|
|
| Amortization period of interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 year
|
|
|
|
|
|
|
| Aggregate principal amount of converted notes to common stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 316,000
|
|
|
|
|
|
|
| Notes payable, outstanding amount |
|
|
|
|
|
|
$ 4,235,000
|
|
|
|
|
|
|
|
|
4,235,000
|
|
|
|
|
4,235,000
|
$ 4,235,000
|
| (Loss) gain on debt conversion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(190,000)
|
|
|
|
|
|
|
| Accretion of discount |
|
|
|
|
|
|
339,000
|
|
|
|
|
|
|
|
605,000
|
|
|
|
|
|
|
|
| 12% Secured Promissory Note Due September 2020 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, outstanding amount |
|
|
|
|
|
|
$ 7,858,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 7,858,000
|
| 12% Secured Promissory Note Due September 2020 [Member] | Notes Payable [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, interest rate |
|
|
|
|
|
|
12.00%
|
|
|
|
|
|
|
12.00%
|
|
|
|
12.00%
|
|
|
|
12.00%
|
| Notes payable, maturity date |
|
|
|
|
|
|
Sep. 30, 2020
|
|
|
|
|
|
|
|
|
|
|
Sep. 30, 2020
|
|
|
|
Sep. 30, 2020
|
| 12% Secured Promissory Note Due September 2020 [Member] | Notes Payable [Member] | Simply Mac, Inc. [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, interest rate |
|
|
12.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, outstanding amount |
|
|
$ 7,858,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, issued amount |
|
|
7,858,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt instrument, periodic payment |
|
|
$ 1,965,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Number of equal installments of principal value of note | Installment |
|
|
4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment period of note |
|
|
3 months
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Amended Promissory Note [Member] | Notes Payable [Member] | Simply Mac, Inc. [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, interest rate |
|
6.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, outstanding amount |
|
$ 1,250,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, maturity date |
|
Feb. 17, 2024
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest Expense [Member] | 12% Convertible Notes Due July, August and September 2020 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Loss) gain on debt conversion |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,946,000
|
|
|
|
|
|
|
| Other Income (Expense) [Member] | 12% Convertible Notes Due July, August and September 2020 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Increase decrease in derivative liability |
|
|
|
|
|
|
$ (806,000)
|
|
|
|
|
|
|
|
543,000
|
|
|
|
543,000
|
|
|
|
| Valuation, Market Approach [Member] | 12% Convertible Notes Due July, August and September 2020 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Derivative liability |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,954,000
|
|
|
|
$ 7,954,000
|
|
|
|
| Convertible Notes and Warrants [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible notes amount |
|
|
|
|
$ 1,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible notes term |
|
|
|
|
3 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, interest rate |
|
|
|
|
0.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants value |
|
|
|
|
$ 127,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion feature value |
|
|
|
|
144,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt value |
|
|
|
|
$ 729,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal amount of converted notes to common stock |
|
|
|
$ 725,000
|
|
$ 91,000
|
|
184,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, outstanding amount |
|
|
|
$ 275,000
|
|
|
|
91,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accretion of discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,000
|
|
6,000
|
|
|
12,000
|
|
|
| Convertible Notes and Warrants [Member] | 12% Convertible Notes Due October 2019 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible notes amount |
|
|
|
|
|
|
|
|
|
|
$ 4,000,000
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible notes term |
|
|
|
|
|
|
|
|
|
|
1 year
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, interest rate |
|
|
|
|
|
|
|
|
|
|
12.00%
|
|
|
6.00%
|
|
|
|
6.00%
|
|
|
|
|
| Warrants value |
|
|
|
|
|
|
|
|
|
|
$ 769,000
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion feature value |
|
|
|
|
|
|
|
|
|
|
1,173,000
|
|
|
|
|
|
|
|
|
|
|
|
| Debt value |
|
|
|
|
|
|
|
|
|
|
$ 2,058,000
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal amount of converted notes to common stock |
|
|
|
|
|
|
|
2,225,000
|
|
|
|
|
|
|
|
|
|
$ 1,700,000
|
|
|
|
|
| Notes payable, outstanding amount |
|
|
|
|
|
|
|
1,775,000
|
|
|
|
|
|
$ 75,000
|
|
|
|
$ 75,000
|
|
|
|
|
| (Loss) gain on debt conversion |
|
|
|
|
|
|
|
(8,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accretion of discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
485,000
|
|
|
$ 971,000
|
|
|
| Notes payable, maturity date |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Jun. 30, 2020
|
|
|
|
|
| Convertible Notes and Warrants [Member] | 12% Convertible Notes Due November 2019 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible notes amount |
|
|
|
|
|
|
|
|
|
$ 1,220,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible notes term |
|
|
|
|
|
|
|
|
|
1 year
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, interest rate |
|
|
|
|
|
|
|
|
|
12.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants value |
|
|
|
|
|
|
|
|
|
$ 118,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt value |
|
|
|
|
|
|
|
|
|
$ 1,102,000
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accretion of discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 30,000
|
|
|
|
|
|
| Convertible Notes and Warrants [Member] | 12% Convertible Notes Due May 2020 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible notes amount |
|
|
|
|
|
|
|
|
$ 3,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible notes term |
|
|
|
|
|
|
|
|
1 year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, interest rate |
|
|
|
|
|
|
|
|
12.00%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants value |
|
|
|
|
|
|
|
|
$ 507,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Conversion feature value |
|
|
|
|
|
|
|
|
243,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt value |
|
|
|
|
|
|
|
|
2,750,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Aggregate principal amount of converted notes to common stock |
|
|
|
|
|
|
|
|
2,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Notes payable, outstanding amount |
|
|
|
|
|
|
|
|
1,500,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Loss) gain on debt conversion |
|
|
|
|
|
|
|
|
57,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Accretion of discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 60,000
|
|
|
|
|
|
|
|
| Fundraising costs |
|
|
|
|
|
|
|
|
190,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Notes and Warrants [Member] | 12% Convertible Notes Due July, August and September 2020 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible notes amount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 4,551,000
|
|
|
|
|
$ 4,551,000
|
|
| Convertible notes term |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 year
|
|
|
|
|
|
|
| Notes payable, interest rate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12.00%
|
|
|
|
|
12.00%
|
|
| Warrants value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 1,897,000
|
|
|
|
|
$ 1,897,000
|
|
| Conversion feature value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,471,000
|
|
|
|
|
|
|
| Debt value |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 182,000
|
|
|
|
|
$ 182,000
|
|
| Convertible Notes and Warrants [Member] | Interest Expense [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Loss) gain on debt conversion |
|
|
|
|
|
$ 5,000
|
|
$ (15,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Convertible Notes and Warrants [Member] | Interest Expense [Member] | 12% Convertible Notes Due May 2020 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (Loss) gain on debt conversion |
|
|
|
|
|
|
|
|
$ (304,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants [Member] | Valuation Technique, Option Pricing Model [Member] | Measurement Input, Price Volatility [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value assumption |
|
|
|
|
105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants [Member] | Valuation Technique, Option Pricing Model [Member] | Measurement Input, Price Volatility [Member] | 12% Convertible Notes Due October 2019 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value assumption |
|
|
|
|
|
|
|
|
|
|
90
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants [Member] | Valuation Technique, Option Pricing Model [Member] | Measurement Input, Price Volatility [Member] | 12% Convertible Notes Due November 2019 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value assumption |
|
|
|
|
|
|
|
|
|
90
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants [Member] | Valuation Technique, Option Pricing Model [Member] | Measurement Input, Price Volatility [Member] | 12% Convertible Notes Due May 2020 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value assumption |
|
|
|
|
|
|
|
|
105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants [Member] | Valuation Technique, Option Pricing Model [Member] | Measurement Input, Risk Free Interest Rate [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value assumption |
|
|
|
|
2.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants [Member] | Valuation Technique, Option Pricing Model [Member] | Measurement Input, Risk Free Interest Rate [Member] | 12% Convertible Notes Due October 2019 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value assumption |
|
|
|
|
|
|
|
|
|
|
2.47
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants [Member] | Valuation Technique, Option Pricing Model [Member] | Measurement Input, Risk Free Interest Rate [Member] | 12% Convertible Notes Due November 2019 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value assumption |
|
|
|
|
|
|
|
|
|
2.52
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants [Member] | Valuation Technique, Option Pricing Model [Member] | Measurement Input, Risk Free Interest Rate [Member] | 12% Convertible Notes Due May 2020 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value assumption |
|
|
|
|
|
|
|
|
2.33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants [Member] | Valuation Technique, Option Pricing Model [Member] | Measurement Input, Entity Credit Risk [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value assumption |
|
|
|
|
7.70
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants [Member] | Valuation Technique, Option Pricing Model [Member] | Measurement Input, Discount Rate [Member] | 12% Convertible Notes Due October 2019 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value assumption |
|
|
|
|
|
|
|
|
|
|
25
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants [Member] | Valuation Technique, Option Pricing Model [Member] | Measurement Input, Discount Rate [Member] | 12% Convertible Notes Due November 2019 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value assumption |
|
|
|
|
|
|
|
|
|
25
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants [Member] | Valuation Technique, Option Pricing Model [Member] | Measurement Input, Discount Rate [Member] | 12% Convertible Notes Due May 2020 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value assumption |
|
|
|
|
|
|
|
|
30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Warrants [Member] | Convertible Notes [Member] | Valuation Technique, Option Pricing Model [Member] | Measurement Input, Price Volatility [Member] | 12% Convertible Notes Due July, August and September 2020 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value assumption |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
70
|
|
|
|
|
70
|
|
| Warrants [Member] | Convertible Notes [Member] | Valuation, Market Approach [Member] | Measurement Input, Exercise Price [Member] | Certain Portion of 12% Convertible Notes Due July, August and September 2020 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value assumption |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
20
|
|
|
|
|
20
|
|
| Warrants [Member] | Convertible Notes [Member] | Valuation, Market Approach [Member] | Measurement Input, Exercise Price [Member] | Other Portion of 12% Convertible Notes Due July, August and September 2020 [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Fair value assumption |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30
|
|
|
|
|
30
|
|