XML 332 R98.htm IDEA: XBRL DOCUMENT v3.21.1
Convertible Debt - Schedule of Convertible Debt and Related Debt Components (Details) - USD ($)
3 Months Ended 6 Months Ended 9 Months Ended 12 Months Ended
Mar. 31, 2019
Mar. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Dec. 31, 2019
Dec. 31, 2018
Add accrued interest $ 614,630   $ 615,483   $ 615,483   $ 1,016,113 $ 597,743
Accretion of original issue discount               69,596
Loss on extinguishment of debt $ (1,099,165) (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 value 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: Liquidated Damages recognized upon issuance              
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 value 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: Liquidated Damages recognized upon issuance              
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 value 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: Liquidated Damages recognized upon issuance              
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 value 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 value at December 31, 2018               $ 7,270,939