XML 330 R96.htm IDEA: XBRL DOCUMENT v3.21.1
Convertible Debt - Schedule of 12% Convertible Debentures (Details) - USD ($)
12 Months Ended
Apr. 08, 2019
Mar. 27, 2019
Mar. 18, 2019
Dec. 12, 2018
Dec. 31, 2019
Sep. 30, 2019
Jun. 30, 2019
Mar. 31, 2019
Dec. 31, 2018
Add: accrued interest         $ 1,016,113 $ 615,483 $ 615,483 $ 614,630 $ 597,743
Less current portion         (741,197)      
Carry value at December 31, 2019, net of current portion         12,497,765 $ 11,865,866 $ 10,492,770 $ 9,160,861 $ 7,270,939
Convertible Debt [Member] | 12% Convertible Debenture [Member]                  
Principal amount of debt $ 100,000 $ 318,000 $ 1,696,000 $ 9,540,000 11,654,000        
Less issuance costs (18,000) (96,000) (590,000) (704,000)        
Net cash proceeds received 100,000 300,000 1,600,000 8,950,000 10,950,000        
Principal amount of debt (excluding original issue discount) 100,000 318,000 1,696,000 9,540,000 11,654,000        
Add conversion of debt from 10% OID Convertible Debentures 3,551,528 3,551,528        
Add: accrued interest 8,933 29,754 164,083 1,711,273 1,914,043        
Principal amount of debt including accrued interest 108,933 347,754 1,860,083 14,802,801 17,119,571        
Debt discount: Allocated embedded derivative liabilities (64,000) (188,000) (822,000) (4,760,000) (5,834,000)        
Debt discount: Liquidated Damages recognized upon issuance (4,200) (12,600) (67,200) (706,944) (790,944)        
Debt discount: Issuance costs (18,000) (106,000) (590,000) (714,000)        
Subtotal debt discount (68,200) (218,600) (995,200) (6,056,944) (7,338,944)        
Less amortization of debt discount 27,200 89,422 414,465 2,927,248 3,458,335        
Unamortized debt discount (41,000) (129,178) (580,735) (3,129,696) (3,880,609)        
Carrying value at December 31, 2019 67,933 218,576 1,279,348 11,673,105 13,238,962        
Less current portion (206,204) (534,993) (741,197)        
Carry value at December 31, 2019, net of current portion $ 67,933 $ 12,372 $ 1,279,348 $ 11,138,112 $ 12,497,765