XML 93 R25.htm IDEA: XBRL DOCUMENT v3.20.1
Related Party (Tables)
12 Months Ended
Dec. 31, 2019
Related Party Transactions [Abstract]  
Schedule of convertible notes payable - related party

    Outstanding Principal as of               Warrants granted  
    December 31,
2019
    December 31,
2018
    Interest
Rate
    Maturity Date   Quantity     Exercise
Price
 
The March 2018 Convertible Note Offering     400       400       14 %   April 2020     59,850       4.00  
The February 2019 Convertible Note Offering     20,000       -       10 %   May 2020     1,320       6.00  
      20,400       400                              
Less: Debt Discount     (13 )     (72 )                            
Less: Debt Issuance Costs     -       -                              
      20,387       328                              
Less: Current Debt     (20,387 )     -                              
Total Long-Term Debt   $ -     $ 328                              
Schedule of notes payable - related party

 

   Outstanding Principal as of          Warrants granted 
   December 31,
2019
   December 31,
2018
   Interest
Rate
   Maturity Date  Quantity   Exercise
Price
 
The May 2016 Rosen Loan Agreement  $-   $1,000,000    13%  November 26, 2017   50,000   $8.00 
The June 2018 Frommer Loan Agreement   10,000    10,000    6%  August 17, 2018   1,500    4.00 
The July 2018 Rosen Loan Agreement   -    56,695    6%  August 17, 2018   1,500    4.00 
The July 2018 Schiller Loan Agreements   20,863    40,000    6%  August 17, 2018   7,500    4.00 
The December 2018 Gravitas Loan Agreement   -    50,000    6%  January 22, 2019   2,500    6.00 
The December 2018 Rosen Loan Agreement   -    75,000    6%  January 26, 2019   3,750    6.00 
The January 2019 Rosen Loan Agreement   -    -    10%  February 15, 2019   15,000    6.00 
The February 2019 Gravitas Loan Agreement   -    -    5%  February 28, 2019   375    6.00 
The February 2019 Rosen Loan Agreement   -    -    10%  February 28, 2019   5,000    6.00 
The June 2019 Loan Agreement   4,825,000    -    12.5%  December 3, 2019   -    - 
The July 2019 Gravitas Loan Agreement   -    -    5%  September 1, 2019   1,000    6.00 
The September 2019 Schiller Loan Agreement   -    -    4.5%  October 9, 2019   1,000    6.00 
The September 2019 Tal Loan Agreement   -    -    5%  October 7, 2019   188    6.00 
The December 2019 Gravitas Loan Agreement   300,000    -    6.7%  March 1, 2020   -    - 
    5,155,863    1,231,695                   
Less: Debt Discount   -    (8,125)                  
Less: Debt Issuance Costs   (26,521)   -                   
    5,129,342    1,223,073                   
Less: Current Debt   (5,129,342)   (1,223,073)                  
   $-   $-