XML 58 R25.htm IDEA: XBRL DOCUMENT v3.20.1
Debt (Tables)
12 Months Ended
Dec. 31, 2019
Debt Disclosure [Abstract]  
Schedule of Debt
As of December 31,
20192018
Principal outstanding$1,000,000  $1,000,000  
Plus: accrued interest127,777  87,222  
Less: unamortized debt issuance costs(55,654) (70,495) 
Carrying value of debt$1,072,123  $1,016,727  
Schedule of Principal, Embedded Derivatives and Carrying Value of Debts
At issuance, the following amounts were recorded:
Note Issuance DateNote
Principal
Amount
Fair Value of
Embedded Derivatives
Debt
Issuance
Costs
Carrying Value upon Issuance
January 2018$5,000,000  $(2,657,711) $(35,969) $2,306,320  
June 20181,000,000  (724,216) (3,000) 272,784  
November 20181,150,400  (21,127) (50,646) 1,078,627  
December 2018150,000  (2,857) (14,310) 132,833  
January 2019450,000  (182,882) (29,358) 237,760  
February 20191,000,000  (302,379) (55,875) 641,746  
Total$8,750,400  $(3,891,172) $(189,158) $4,670,070  
Schedule of Changes of Embedded Derivative of Convertible Notes
Amount
 Balance at January 1, 2018 $—  
 Fair value of embedded derivatives at issuance 3,405,911  
 Change in fair value of embedded derivatives (1,664,689) 
 Balance at December 31, 2018 $1,741,222  
 Fair value of embedded derivatives at issuance 567,661  
 Change in fair value of embedded derivatives 1,319,400  
 Conversion and extinguishment of debt (3,628,283) 
 Balance at December 31, 2019 $—