XML 89 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
10. FINANCIAL INSTRUMENTS CARRIED AT FAIR VALUE (Tables)
12 Months Ended
Dec. 31, 2017
Financial Instruments Carried At Fair Value Tables  
Schedule of financial instruments
   Book Value   Fair Value   Book Value   Fair Value 
   December 31, 2017   December 31, 2016 
Assets                
Cash and cash equivalents  $209,663   $209,663   $13,718   $13,718 
Restricted cash  $953   $953   $1,125   $1,125 
Liabilities                    
Current portion of debt  $1,410,000   $1,410,000   $1,681,989   $1,681,989 
Current and non-current portion of unsecured convertible promissory notes, net  $611,144   $611,144   $230,583   $230,583 
Derivative liability  $13,013,260   $13,013,260   $7,493,066   $7,493,066 
Accrued stock-based compensation  $64,000   $64,000   $1,700,000   $1,700,000 

 

Derivative Liability  Allocated to Debt Discount   Movement   Balance at December 31, 2016   Allocated to Debt Discount   Movement   Balance at December 31, 2017 
YP Holdings, LLC (Conversion type 1)  $3,150,000   $2,049,875   $5,199,875   $(910,400)  $2,557,718   $6,847,193 
Various financial institutions and third parties (Conversion type 2)   1,454,209    838,982   $2,293,191    502,000    2,269,154   $5,064,345 
Financial institution (Conversion type 3)   —    —    —    710,000    391,722    1,101,722 
Total  $4,604,209   $2,888,857   $7,493,066   $301,600   $5,218,594   $13,013,260 

 

Derivative Expense  Day One Loss   (Gain)/Loss in Change in Fair Value of Embedded Derivative Liability   Ending Balance 
YP Holdings, LLC (Conversion type 1)  $4,471,289   $(321,410)  $4,149,879 
Various financial institutions and third parties (Conversion type 2)   970,536    (131,558)   838,978 
Year ended December 31, 2016  $5,441,825   $(452,968)  $4,988,857 
YP Holdings, LLC (Conversion type 1)  $—   $4,114,627   $4,114,627 
Various financial institutions and third parties (Conversion type 2)   870,813    1,398,341    2,269,154 
Financial institution (Conversion type 3)   914,541    (527,859)   386,682 
Year ended December 31, 2017  $1,785,354   $4,985,109   $6,770,463 

 

Year ended
December 31, 2017
    Commitment Date     Re-measurement Date     Year ended
December 31, 2016
    Commitment Date     Re-measurement Date  
Expected dividends:     0%     0%     Expected dividends:     0%     0%  
Expected volatility:     246.51% - 368.52%     367.11%     Expected volatility:     250.12%     250.12%  
Expected term:     1 - 9 Years     1 - 9 Years     Expected term:     10 Year     10 Year  
Risk free interest rate:     2.31% - 2.62%     2.40%     Risk free interest rate:     1.46% - 2.33%     2.45%  

 

   Total   Level 1   Level 2   Level 3 
December 31, 2017                
Assets                    
Cash and cash equivalents  $209,663   $209,663   $—   $— 
Restricted cash  $953   $953   $—   $— 
Liabilities                    
Current portion of debt  $1,410,000   $—   $1,410,000   $— 
Current and non-current portion of unsecured convertible promissory notes, net  $611,144   $—   $611,144   $— 
Derivative liability  $13,013,260   $—   $—   $13,013,260 
Accrued stock-based compensation  $64,000   $—   $64,000   $— 
December 31, 2016                    
Assets                    
Cash and cash equivalents  $13,718   $13,718   $—   $— 
Restricted cash  $1,125   $1,125   $—   $— 
Liabilities                    
Current portion of debt  $1,681,989   $—   $1,681,989   $— 
Current and non-current portion of unsecured convertible promissory notes, net  $230,583   $—   $230,583   $— 
Derivative liability  $7,493,066   $—   $—   $7,493,066 
Accrued stock-based compensation  $1,700,000   $—   $1,700,000   $—