XML 80 R73.htm IDEA: XBRL DOCUMENT v3.8.0.1
DERIVATIVE FINANCIAL LIABILITY AND CONVERTIBLE NOTE - Carrying Amounts (Details)
1 Months Ended 12 Months Ended
Dec. 31, 2017
USD ($)
shares
Dec. 31, 2017
USD ($)
Dec. 31, 2017
USD ($)
Carrying amounts of derivative financial liability and convertible notes      
Amortization of deferred loss     $ 3,351,987
Fair value adjustment     (10,732,089)
Derivative financial liability and convertible note      
Derivative liability from financing (current) $ 19,997,345 $ 19,997,345 19,997,345
Derivative liability from financing (non-current) 16,831,685 16,831,685 16,831,685
Convertible Note (current) 4,261,597 4,261,597 4,261,597
Convertible Note(non-current) 15,745,962 15,745,962 15,745,962
Derivatives      
Carrying amounts of derivative financial liability and convertible notes      
Fair value   89,470,273  
Deferred loss   (45,132,259)  
Amortization of deferred loss   2,499,668  
Fair value adjustment on exercised warrants, December 27   (511,122)  
Exercise of Series D Warrants (1,874,989), December 27   (1,108,306)  
Fair value adjustment   (8,389,224)  
Balance, Derivative financial liability 36,829,030 36,829,030 36,829,030
Derivative financial liability and convertible note      
Derivative liability from financing (current) 19,997,345 19,997,345 19,997,345
Derivative liability from financing (non-current) 16,831,685 16,831,685 16,831,685
Series A Units      
Carrying amounts of derivative financial liability and convertible notes      
Fair value   13,139,650  
Deferred loss   (7,054,787)  
Amortization of deferred loss   390,379  
Fair value adjustment   (1,542,457)  
Balance, Derivative financial liability 4,932,785 4,932,785 4,932,785
Series B Units      
Carrying amounts of derivative financial liability and convertible notes      
Fair value   67,810,835  
Deferred loss   (36,408,201)  
Amortization of deferred loss   2,067,557  
Fair value adjustment on exercised warrants, December 27   (511,122)  
Exercise of Series D Warrants (1,874,989), December 27   (1,108,306)  
Fair value adjustment   (2,911,914)  
Balance, Derivative financial liability 28,938,849 28,938,849 28,938,849
Series E Warrants      
Carrying amounts of derivative financial liability and convertible notes      
Fair value   8,519,788  
Deferred loss   (1,669,271)  
Amortization of deferred loss   41,732  
Fair value adjustment   (3,934,853)  
Balance, Derivative financial liability $ 2,957,396 2,957,396 2,957,396
Series D Warrants      
Carrying amounts of derivative financial liability and convertible notes      
Number of warrants exercised | shares 1,874,989    
Convertible Note      
Carrying amounts of derivative financial liability and convertible notes      
Fair value   26,100,900  
Deferred loss   (5,113,917)  
Amortization of deferred loss   852,319  
Fair value adjustment   (1,831,743)  
Balance, Derivative financial liability $ 20,007,559 20,007,559 20,007,559
Derivative financial liability and convertible note      
Convertible Note (current) 4,261,597 4,261,597 4,261,597
Convertible Note(non-current) $ 15,745,962 $ 15,745,962 $ 15,745,962