XML 486 R81.htm IDEA: XBRL DOCUMENT v3.20.4
Convertible Debt - Schedule of Convertible Debt and Related Debt Components (Details) - USD ($)
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Add: accrued interest $ 597,743  
Accretion of original issue discount 69,596  
Loss on extinguishment of debt (1,350,337)
8% Promissory Notes [Member]    
Accretion of original issue discount 44,133  
Loss on extinguishment of debt (292,201)  
10% Convertible Debentures [Member]    
Accretion of original issue discount  
Loss on extinguishment of debt (885,080)  
10% OID Convertible Debentures [Member]    
Accretion of original issue discount 25,463  
Loss on extinguishment of debt (173,056)  
Convertible Debt and Debt Components [Member]    
Principal amount of debt 18,941,112  
Less: original issue discount (286,112)  
Less: issuance costs (645,000)  
Net cash proceeds received 18,010,000  
Principal amount of debt (excluding original issue discount) 18,655,000  
Add: conversion of debt from 10% OID Convertible Debentures 3,551,528  
Add: accrued interest 201,828  
Principal amount of debt including accrued interest 22,408,356  
Debt discount: Allocated warrant derivative liabilities for B. Riley Warrants (382,725)  
Debt discount: Allocated warrant derivative liabilities for L2 Warrants (600,986)  
Debt discount: Allocated embedded derivative liabilities (5,439,603)  
Debt discount: Liquidated Damages recognized upon issuance (706,944)  
Debt discount: Issuance costs (645,000)  
Subtotal debt discount (7,775,258)  
Less: amortization of debt discount 601,840  
Less: write off unamortized debt discount upon extinguishment of debt 1,269,916  
Unamortized debt discount (5,903,502)  
Accretion of original issue discount 69,596  
Loss on extinguishment of debt 1,350,337  
Conversion of debt to 12% Convertible Debentures (3,551,528)  
Conversion of debt to Series H Preferred Stock (5,730,000)  
Repayment of convertible debt (1,372,320)  
Total debt components (9,233,915)  
Carrying amount at December 31, 2018 7,270,939  
Convertible Debt and Debt Components [Member] | 8% Promissory Notes [Member]    
Principal amount of debt 1,126,112  
Less: original issue discount (111,112)  
Less: issuance costs (15,000)  
Net cash proceeds received 1,000,000  
Principal amount of debt (excluding original issue discount) 1,015,000  
Add: conversion of debt from 10% OID Convertible Debentures  
Add: accrued interest 20,986  
Principal amount of debt including accrued interest 1,035,986  
Debt discount: Allocated warrant derivative liabilities for B. Riley Warrants  
Debt discount: Allocated warrant derivative liabilities for L2 Warrants (600,986)  
Debt discount: Allocated embedded derivative liabilities (159,601)  
Debt discount: Issuance costs (15,000)  
Subtotal debt discount (775,587)  
Less: amortization of debt discount 315,309  
Less: write off unamortized debt discount upon extinguishment of debt 460,278  
Unamortized debt discount  
Accretion of original issue discount 44,133  
Loss on extinguishment of debt 292,201  
Conversion of debt to 12% Convertible Debentures  
Conversion of debt to Series H Preferred Stock  
Repayment of convertible debt (1,372,320)  
Total debt components (1,035,986)  
Carrying amount at December 31, 2018  
Convertible Debt and Debt Components [Member] | 10% Convertible Debentures [Member]    
Principal amount of debt 4,775,000  
Less: original issue discount  
Less: issuance costs  
Net cash proceeds received 4,775,000  
Principal amount of debt (excluding original issue discount) 4,775,000  
Add: conversion of debt from 10% OID Convertible Debentures  
Add: accrued interest 69,920  
Principal amount of debt including accrued interest 4,844,920  
Debt discount: Allocated warrant derivative liabilities for B. Riley Warrants  
Debt discount: Allocated warrant derivative liabilities for L2 Warrants  
Debt discount: Allocated embedded derivative liabilities (471,002)  
Debt discount: Issuance costs  
Subtotal debt discount (471,002)  
Less: amortization of debt discount 64,452  
Less: write off unamortized debt discount upon extinguishment of debt 406,550  
Unamortized debt discount  
Accretion of original issue discount  
Loss on extinguishment of debt 885,080  
Conversion of debt to 12% Convertible Debentures  
Conversion of debt to Series H Preferred Stock (5,730,000)  
Repayment of convertible debt  
Total debt components (4,844,920)  
Carrying amount at December 31, 2018  
Convertible Debt and Debt Components [Member] | 10% OID Convertible Debentures [Member]    
Principal amount of debt 3,500,000  
Less: original issue discount (175,000)  
Less: issuance costs (40,000)  
Net cash proceeds received 3,285,000  
Principal amount of debt (excluding original issue discount) 3,325,000  
Add: conversion of debt from 10% OID Convertible Debentures  
Add: accrued interest 28,009  
Principal amount of debt including accrued interest 3,353,009  
Debt discount: Allocated warrant derivative liabilities for B. Riley Warrants (382,725)  
Debt discount: Allocated warrant derivative liabilities for L2 Warrants  
Debt discount: Allocated embedded derivative liabilities (49,000)  
Debt discount: Issuance costs (40,000)  
Subtotal debt discount (471,725)  
Less: amortization of debt discount 68,637  
Less: write off unamortized debt discount upon extinguishment of debt 403,088  
Unamortized debt discount  
Accretion of original issue discount 25,463  
Loss on extinguishment of debt 173,056  
Conversion of debt to 12% Convertible Debentures (3,551,528)  
Conversion of debt to Series H Preferred Stock  
Repayment of convertible debt  
Total debt components (3,353,009)  
Carrying amount at December 31, 2018  
Convertible Debt and Debt Components [Member] | 12% Convertible Debenture [Member]    
Principal amount of debt 9,540,000  
Less: original issue discount  
Less: issuance costs (590,000)  
Net cash proceeds received 8,950,000  
Principal amount of debt (excluding original issue discount) 9,540,000  
Add: conversion of debt from 10% OID Convertible Debentures 3,551,528  
Add: accrued interest 82,913  
Principal amount of debt including accrued interest 13,174,441  
Debt discount: Allocated warrant derivative liabilities for B. Riley Warrants  
Debt discount: Allocated warrant derivative liabilities for L2 Warrants  
Debt discount: Allocated embedded derivative liabilities (4,760,000)  
Debt discount: Liquidated Damages recognized upon issuance (706,944)  
Debt discount: Issuance costs (590,000)  
Subtotal debt discount (6,056,944)  
Less: amortization of debt discount 153,442  
Less: write off unamortized debt discount upon extinguishment of debt  
Unamortized debt discount (5,903,502)  
Accretion of original issue discount  
Loss on extinguishment of debt  
Conversion of debt to 12% Convertible Debentures  
Conversion of debt to Series H Preferred Stock  
Repayment of convertible debt  
Total debt components  
Carrying amount at December 31, 2018 $ 7,270,939