XML 35 R23.htm IDEA: XBRL DOCUMENT
v3.4.0.3

Loans Payable (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2016
Schedule of Consolidated Debt | The Company’s consolidated debt consisted of the following at:
|  | March 31, 2016 |  |  | December 31, 2015 |
Note 1 |  | $ | 2,800,000 |  |  | $ | 3,449,631 |
Note 2 |  |  | 1,378,472 |  |  |  | — |
Note 3 |  |  | 14,750,001 |  |  |  | 14,750,001 |
Note 4 |  |  | 1,457,859 |  |  |  | — |
|  | $ | 20,386,332 |  |  | $ | 18,199,632 |
Summary of Fair Value of Debt | The fair value of the new debt is as follows:
Monaco loans |  | Loan one |
Forward cash flows: |  |  |  |
Principal |  | $ | 2,800,000 |
Interest |  |  | 559,463 |
Total forward cash flows |  | $ | 3,359,463 |
Present value of forward cash flows |  | $ | 2,554,372 |
Fair value of equity conversion option |  |  | 1,063,487 |
Fair value of debt |  | $ | 3,617,859 |
Summary of Debt Premium |
Monaco loans |  | Loan one |
Forward cash flows: |  |  |  |
Face value |  | $ | 2,800,000 |
Fair value |  |  | 3,617,859 |
Difference (premium)* |  | $ | 817,859 |
* | ASC 470-20-25-13 provides that if a convertible debt instrument is issued at a substantial premium, there is a presumption that such premium represents paid in capital. Since the total face amount of the new loans is $2,800,000, we conclude that the $817,859 was substantial and recorded that premium to additional paid-in capital.
Summary of Gain or Loss Upon Extinguishment Allocation | The allocation is as follows:
|  | Allocation |
Derivative liabilities (share purchase options) |  | $ | 1,456,825 |
Monaco Loan (Old Debt) |  |  | 3,372,844 |
Monaco Loan (New Debt) |  |  | (2,800,000 | )
APIC (Premium) |  |  | (817,859 | )
Difference to APIC* |  | $ | 1,211,810 |
* | The difference between the fair value of the new debt and the sum of the pre-modification carrying amount of the old debt and the share purchase option’s fair value represented a gain on extinguishment. ASC 470-50-40-2 indicates that debt restructuring with a related party may be in essence a capital transaction and as a result the gain upon extinguishment was recognized in additional paid in capital.
Project Term Loans [Member] |
Schedule of Allocation of Cash Proceeds to Derivative Components at their Fair Values | Based on the previous conclusions, we allocated the cash proceeds first to the derivative components at their fair values with the residual allocated to the host debt contract, as follows:
|  | T1 Allocation |  |  | T2 Allocation |  |  | T3 Allocation |
Promissory Note |  | $ | 3,918,254 |  |  | $ | 1,937,540 |  |  | $ | 1,909,127 |
Embedded derivative (share purchase option) |  |  | 831,746 |  |  |  | 562,460 |  |  |  | 590,873 |
Common shares of Oceanica |  |  | 250,000 |  |  |  | — |  |  |  | — |
|  | $ | 5,000,000 |  |  | $ | 2,500,000 |  |  | $ | 2,500,000 |
Oceanica Resources S. de. R.L [Member] |
Schedule of Allocation of Cash Proceeds to Derivative Components at their Fair Values | Based on the previous conclusions, we allocated the cash proceeds first to the debt at its present value using a market rate of 15%, which is management’s estimate of a market rate loan for the Company, with the residual allocated to the Oceanica Call Option, as follows:
|  | Tranche 1 |  |  | Tranche 2 |  |  | Tranche 3 |  |  | Tranche 4 |  |  | Tranche 5 |  |  | Total |
Promissory Note |  | $ | 1,932,759 |  |  | $ | 5,826,341 |  |  | $ | 2,924,172 |  |  | $ | 1,960,089 |  |  | $ | 1,723,491 |  |  | $ | 14,366,852 |
Deferred Income (Oceanica Call Option) |  |  | 67,241 |  |  |  | 173,659 |  |  |  | 75,828 |  |  |  | 39,911 |  |  |  | 26,509 |  |  |  | 383,148 |
Proceeds |  | $ | 2,000,000 |  |  | $ | 6,000,000 |  |  | $ | 3,000,000 |  |  | $ | 2,000,000 |  |  | $ | 1,750,000 |  |  | $ | 14,750,000 |
Monaco Notes [Member] | Note 2 [Member] |
Summary of Significant Conversion Option Valuation Inputs and Results | Significant inputs and results arising from the Binomial Lattice process are as follows for the conversion option that is classified in equity after the modification in March 2016:
Underlying price on valuation date |  | $1.25
Contractual conversion rate |  | $1.00
Contractual term to maturity |  | 1.82 Years
Implied expected term to maturity |  | 1.82 Years
Market volatility: |  |
Range of volatilities |  | 96.0% - 154.0%
Equivalent volatilities |  | 120.1%
Risk free rates using zero coupon US Treasury Security rates |  | 0.29% - 0.68%
Equivalent market risk adjusted interest rates |  | 0.52%

X
- Definition Schedule of allocation of cash proceeds to derivative components at their fair values. + References No definition available. + Details
Name: | omex_ScheduleOfAllocationOfCashProceedsToDerivativeComponentsAtTheirFairValuesTableTextBlock
Namespace Prefix: | omex_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Schedule Of Debt Instrument, Unamortized Premium [Table Text Block] + References No definition available. + Details
Name: | omex_ScheduleOfDebtInstrumentUnamortizedPremiumTableTextBlock
Namespace Prefix: | omex_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Schedule Of Fair Value Of Debt Table [Text Block] + References No definition available. + Details
Name: | omex_ScheduleOfFairValueOfDebtTableTextBlock
Namespace Prefix: | omex_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Schedule Of Share Purchase Options Fair Value Assumptions Classified as Liability Prior To Modification and Equity After Modification [Table Text Block] + References No definition available. + Details
Name: | omex_ScheduleOfSharePurchaseOptionsFairValueAssumptionsClassifiedAsLiabilityPriorToModificationAndEquityAfterModificationTableTextBlock
Namespace Prefix: | omex_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of long-debt instruments or arrangements, including identification, terms, features, collateral requirements and other information necessary to a fair presentation. These are debt arrangements that originally required repayment more than twelve months after issuance or greater than the normal operating cycle of the entity, if longer. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 210 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.5-02.22) -URI http://asc.fasb.org/extlink&oid=6877327&loc=d3e13212-122682 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=6928386&loc=d3e21475-112644 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 942 -SubTopic 470 -Section 50 -Paragraph 3 -URI http://asc.fasb.org/extlink&oid=6479336&loc=d3e64711-112823 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08.(e),(f)) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e23780-122690 Reference 5: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 30 -Section 55 -Paragraph 8 -URI http://asc.fasb.org/extlink&oid=34725769&loc=d3e28878-108400 Reference 6: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 8 -URI http://asc.fasb.org/extlink&oid=6928386&loc=d3e21538-112644 Reference 7: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 6 -URI http://asc.fasb.org/extlink&oid=6928386&loc=d3e21506-112644 Reference 8: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 30 -Section 45 -Paragraph 1A -URI http://asc.fasb.org/extlink&oid=6451184&loc=d3e28541-108399 Reference 9: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 835 -SubTopic 30 -Section 45 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=6451184&loc=d3e28551-108399 Reference 10: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 7 -URI http://asc.fasb.org/extlink&oid=6928386&loc=d3e21521-112644 + Details
Name: | us-gaap_ScheduleOfDebtInstrumentsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of debt extinguished which may include, amount of gain (loss), the income tax effect and the per share amount of the aggregate gain (loss), net of the related income tax. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 470 -SubTopic 50 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=7516071&loc=d3e13374-112631 + Details
Name: | us-gaap_ScheduleOfExtinguishmentOfDebtTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | us-gaap_LongtermDebtTypeAxis=omex_ProjectTermLoanMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_RelatedPartyTransactionsByRelatedPartyAxis=omex_OceanicaResourcesMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_LineOfCreditFacilityAxis=omex_MonacoNotesMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |

X
- Details
Name: | us-gaap_LongtermDebtTypeAxis=omex_NoteTwoMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |