XML 92 R74.htm IDEA: XBRL DOCUMENT v3.19.1
DERIVATIVE FINANCIAL LIABILITY AND CONVERTIBLE NOTE - Carrying Amounts (Details) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Jan. 30, 2018
Dec. 31, 2017
Dec. 31, 2018
Sep. 30, 2018
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2018
Dec. 31, 2017
Carrying amounts of derivative financial liability and convertible notes                
Fair value   $ 89,470,273       $ 36,829,030 $ 36,829,030  
Add: Deferred loss   (45,132,259)            
Amortization of deferred loss   2,499,668       42,632,591 46,894,189 $ 3,351,987
Fair value adjustment on exercised warrants, December 27   (511,122)            
Fair value adjustment   (8,389,224) $ (11,733,761)          
Balance, Derivative financial liability   36,829,030 190,303       $ 190,303 36,829,030
Number of warrants exercised             9,451,780  
Derivative financial liability and convertible note                
Derivative liability from financing (current)   19,997,345           19,997,345
Derivative liability from financing (non-current)   16,831,685 190,303       $ 190,303 16,831,685
Convertible Note (current)   4,261,597 1,423,224       1,423,224 4,261,597
Convertible Note (non-current)   15,745,962 13,194,112       13,194,112 15,745,962
Series D Warrants                
Carrying amounts of derivative financial liability and convertible notes                
Add: Deferred loss $ (1,004,195)              
Exercise of Warrants   (1,108,306)       (1,004,185)    
Series B Warrants                
Carrying amounts of derivative financial liability and convertible notes                
Add: Deferred loss             $ (32,988,998)  
Exercise of Warrants         $ (26,434,969) (6,554,029)    
Number of warrants exercised             35,128,148  
Series F Warrants                
Carrying amounts of derivative financial liability and convertible notes                
Add: Deferred loss             $ (29,085,125)  
Exercise of Warrants         (2,532,855) (26,552,270)    
Number of warrants exercised             22,431,506  
Series C Warrants                
Carrying amounts of derivative financial liability and convertible notes                
Add: Deferred loss             $ (4,459,249)  
Exercise of Warrants     (253,887)   (4,205,362)      
Number of warrants exercised             9,451,780  
Series A Units                
Carrying amounts of derivative financial liability and convertible notes                
Fair value   13,139,650       4,932,785 $ 4,932,785  
Add: Deferred loss   (7,054,787)            
Amortization of deferred loss   390,379       6,664,408    
Fair value adjustment   (1,542,457) 1,190,630          
Balance, Derivative financial liability   4,932,785 35,693       35,693 4,932,785
Series A Units | Series B Warrants                
Carrying amounts of derivative financial liability and convertible notes                
Exercise of Warrants         (11,614,224) (303,919)    
Series A Units | Series C Warrants                
Carrying amounts of derivative financial liability and convertible notes                
Exercise of Warrants         (833,987)      
Series B Units                
Carrying amounts of derivative financial liability and convertible notes                
Fair value   67,810,835       28,938,849 28,938,849  
Add: Deferred loss   (36,408,201)            
Amortization of deferred loss   2,067,557       34,340,644    
Fair value adjustment on exercised warrants, December 27   (511,122)            
Fair value adjustment   (2,911,914) (8,411,543)          
Balance, Derivative financial liability   28,938,849 82,523       82,523 28,938,849
Series B Units | Series D Warrants                
Carrying amounts of derivative financial liability and convertible notes                
Exercise of Warrants   (1,108,306)       (1,004,185)    
Series B Units | Series B Warrants                
Carrying amounts of derivative financial liability and convertible notes                
Exercise of Warrants         (14,820,745) (6,250,110)    
Series B Units | Series F Warrants                
Carrying amounts of derivative financial liability and convertible notes                
Exercise of Warrants         (2,532,855) (26,552,270)    
Series B Units | Series C Warrants                
Carrying amounts of derivative financial liability and convertible notes                
Exercise of Warrants     (253,887)   $ (3,371,375)      
Series E Warrants                
Carrying amounts of derivative financial liability and convertible notes                
Fair value   8,519,788       2,957,396 2,957,396  
Add: Deferred loss   (1,669,271)            
Amortization of deferred loss   41,732       $ 1,627,539    
Fair value adjustment   (3,934,853) (4,512,848)          
Balance, Derivative financial liability   2,957,396 $ 72,087       72,087 2,957,396
Series D Warrants | Series D Warrants                
Carrying amounts of derivative financial liability and convertible notes                
Number of warrants exercised           1,698,841    
Series B Warrants | Series B Warrants                
Carrying amounts of derivative financial liability and convertible notes                
Number of warrants exercised         14,505,580 11,170,788    
Series F Warrants | Series F Warrants                
Carrying amounts of derivative financial liability and convertible notes                
Number of warrants exercised         1,389,846 21,041,660    
Series C Warrants | Series C Warrants                
Carrying amounts of derivative financial liability and convertible notes                
Number of warrants exercised     500,000   8,951,780      
Convertible Notes                
Carrying amounts of derivative financial liability and convertible notes                
Fair value   26,100,900       $ 20,007,559 20,007,559  
Add: Deferred loss   (5,113,917)            
Amortization of deferred loss   852,319     $ 4,261,598      
Fair value adjustment on exercised warrants, December 27   (1,831,743)            
Exercise of Warrants     $ (13,872,312) $ (1,536,596) $ (5,146,924)      
Fair value adjustment     10,904,011          
Balance, Derivative financial liability   $ 20,007,559 $ 14,617,336       14,617,336 $ 20,007,559
Number of warrants exercised     10,300,000 1,772,500 5,567,500      
Derivative financial liability and convertible note                
Convertible Note (current)     $ 1,423,224       1,423,224  
Convertible Note (non-current)     $ 13,194,112       $ 13,194,112