XML 43 R34.htm IDEA: XBRL DOCUMENT v3.20.2
8% Senior Secured Convertible Promissory Note (Narrative) (Details) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Aug. 05, 2020
Jun. 30, 2020
Dec. 02, 2019
Sep. 11, 2019
May 21, 2019
Feb. 12, 2019
Nov. 21, 2018
Dec. 31, 2019
Jun. 30, 2020
Mar. 31, 2020
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2020
Jun. 30, 2019
Dec. 31, 2019
Dec. 31, 2018
Aug. 14, 2020
Aug. 06, 2020
Jun. 02, 2020
Debt Instrument [Line Items]                                      
Common stock, shares authorized   250,000,000           250,000,000 250,000,000       250,000,000   250,000,000        
Stock issued as additional consideration for debt, value                                    
Amortization of debt discount                         $ 414,545 $ 937,109          
Common Stock [Member]                                      
Debt Instrument [Line Items]                                      
Stock issued as additional consideration for debt, shares                       156,250              
Stock issued as additional consideration for debt, value                       $ 156              
Subsequent Event [Member] | Common Stock [Member]                                      
Debt Instrument [Line Items]                                      
Common shares available to be issued                                   300,000  
8% Senior Secured Convertible Promissory Note [Member]                                      
Debt Instrument [Line Items]                                      
Debt instrument face amount     $ 575,682       $ 1,383,636                        
Total investment             $ 1,200,000                        
Debt instrument interest rate             8.00%                        
Debt instrument description     The initial tranche principal of $149,546 was issued, with an OID of $17,046, the pro-rated portion of the $68,182 OID for the entire principal amount of $575,682, a $7,500 financing fee for the lender’s transactional expenses that was expensed and the Company received proceeds of $125,000 The Company and the Investor promptly began negotiations on a Forbearance Agreement and on September 11, 2019, the Company and the Investor agreed to a Forbearance Agreement. Pursuant to this agreement, the Investor is willing to postpone pursuing its rights and remedies under the agreements, in particular and without limitation with respect to the acceleration of the promissory note and the immediate payment of the default amount and reduce the balance of the promissory note to the pre-default balance plus accrued non-default interest of $1,062,784 on the following terms: 1) subject to the Company’s compliance with the forbearance agreement, the forbearance shall commence on the effective date and will expire on June 30, 2020. 2) Should the Company fail to abide by any of the terms and conditions of the forbearance agreement, fail to comply with the terms of the other agreements, or fail to timely make the payments required under the promissory notes, or should the Company trigger an event of default, the forbearance period will immediately terminate. 3) Subject to the Company’s compliance with the forbearance period, the repayment of the promissory note will be reduced from 35% to 0%. The Note was issued with two $600,000 tranches of cash payments. Since both tranches are in one Note, both tranches are in default as of May 21, 2019.   On November 21, 2018, the Company issued an 8% Senior Secured Convertible Promissory Note in the aggregate principal amount of $1,383,636 in exchange for a total investment of $1,200,000, less commissions and expenses, payable in two tranches. The first tranche was payable upon the closing of the agreement, and the second tranche was payable within ten (10) business days of the Investor receiving written notice confirming the effectiveness of the initial registration statement.                        
Original issue discount     $ 17,046                                
Debt instrument maturity description             Each tranche matures 6 months after the issue date                        
Debt instrument maturity date     Jun. 02, 2020 Jun. 30, 2020                              
Debt instrument conversion terms     The Note is convertible into common shares of the Company at a price equal to 75% of the lowest market value in the thirty trading days prior to the conversion date, which created a BCF valued at greater than the total principal amount of the Note issued of $149,546. The exercise price was $0.0375 per share which converts into 3,987,880 common shares. The common stock price at the valuation date was $0.13 per share and the conversion price was calculated as $0.0375, so that the BCF was calculated to be $0.0925 per share valuing the BCF at $368,879.       The Note is convertible into common shares of the Company at a price equal to 75% of the lowest market value in the thirty trading days prior to the conversion date. The Company is subject to certain penalties if the shares are not issued within two business days of receiving the conversion notice.                        
Debt instrument collateral terms             Pursuant to a Security Agreement between the Company and the Investor (the “Security Agreement”), the Company has granted to the Investor a security interest in its assets to secure repayment of the Notes. The Company must reserve an amount of shares equal to 500% of the total amount of shares issuable upon full conversion of the promissory note. The Company meets this requirement since it has 250,000,000 common shares authorized and as of May 26, 2020, 88,882,955 shares available to be issued.                        
Debt instrument beneficial conversion feature fair value     $ 149,546                                
Total debt discount                   $ 74,131                  
Conversion price per share     $ 0.0375                                
Amortization of debt discount               $ 125,453   51,322                  
No of shares issued in conversion of debt             1,871,515                        
Stock price at valuation date     $ 0.13                                
Additional debt discount into interest expenses               $ 24,093                      
Accrued interest   $ 6,731             $ 6,731       $ 6,731            
8% Senior Secured Convertible Promissory Note [Member] | Common Stock [Member]                                      
Debt Instrument [Line Items]                                      
Value of principal portion of debt converted into shares of common stock                 $ 106,937 $ 166,724 $ 449,397 $ 94,020              
No of shares issued in conversion of debt     3,987,880           2,456,082 3,227,782 1,830,373 365,054              
8% Senior Secured Convertible Promissory Note [Member] | Subsequent Event [Member] | Common Stock [Member]                                      
Debt Instrument [Line Items]                                      
Conversion price per share $ 0.0491                                    
Value of principal portion of debt converted into shares of common stock $ 17,168                                    
No of shares issued in conversion of debt 350,000                                    
8% Senior Secured Convertible Promissory Note - First Tranche [Member]                                      
Debt Instrument [Line Items]                                      
Debt instrument face amount             $ 701,818                        
Original issue discount             81,818                        
Financing fee             20,000                        
Proceeds from senior convertible promissory note             $ 600,000                        
Debt instrument maturity date             May 21, 2019                        
Debt instrument conversion terms                         After the January 31, 2020 conversion, the remaining debt discount of $58,250 was expensed since the entire first tranche was converted into equity            
Debt instrument beneficial conversion feature fair value             $ 523,326                        
Total debt discount             694,447                        
Unamortized debt discount   88,022         $ 865,796   $ 88,022       $ 88,022            
Conversion price per share             $ 0.375                        
Amortization of debt discount             $ 163,978           58,250   $ 534,682 $ 108,886      
Stock price at valuation date             $ 0.573                        
Additional debt discount into interest expenses                         244,993            
Accrued interest         $ 24,118                            
8% Senior Secured Convertible Promissory Note - First Tranche [Member] | Warrant [Member]                                      
Debt Instrument [Line Items]                                      
No of common shares called by warrants             344,029                        
Exercise price of warrants             $ 0.51                        
Warrant terms             5 years                        
Fair value of warrants             $ 171,121                        
8% Senior Secured Convertible Promissory Note - First Tranche [Member] | Common Stock [Member]                                      
Debt Instrument [Line Items]                                      
Stock issued as additional consideration for debt, shares             156,250                        
Stock issued as additional consideration for debt, value             $ 89,531                        
8% Senior Secured Convertible Promissory Note - Second Tranche [Member]                                      
Debt Instrument [Line Items]                                      
Debt instrument face amount       $ 257,135   $ 681,818                          
Original issue discount       $ 81,818   81,818                          
Proceeds from senior convertible promissory note           $ 600,000                          
Debt instrument maturity date           Aug. 12, 2019                          
Debt instrument conversion terms       BCF fair value was $403,689 for a debt discount of $525,009. The exercise price was $0.2475 per share which converts into 2,754,820 common shares. The common stock price at the valuation date was $0.35 per share and the effective conversion price was calculated as $0.204, so that the BCF was calculated to be $0.146 per share valuing the BCF at $403,689. Including the $81,818 of OID, the total debt discount is $606,827. Prior to the forbearance agreement dated September 11, 2019, $498,402 of the debt discount was amortized into interest expense, bringing the debt discount to $108,425.                              
Stock issued as additional consideration for debt, value       $ 2,754,820                              
Exercise price of warrants       $ 0.2475                              
Debt instrument beneficial conversion feature fair value       $ 403,689   $ 403,689                          
Total debt discount       606,827   525,009                          
Unamortized debt discount   $ 108,425   525,009   $ 606,827     108,425       108,425            
Amortization of debt discount       $ 498,402                 115,422   498,402        
8% Senior Secured Convertible Promissory Note - Second Tranche [Member] | Warrant [Member]                                      
Debt Instrument [Line Items]                                      
No of common shares called by warrants           421,656                          
Exercise price of warrants           $ 0.40                          
Warrant terms           5 years                          
Fair value of warrants           $ 121,320                          
Amortization of debt discount                             247,574        
Additional debt discount into interest expenses                   $ 158,449         $ 134,717        
8% Senior Secured Convertible Promissory Note - Second Tranche [Member] | Subsequent Event [Member]                                      
Debt Instrument [Line Items]                                      
Common stock, shares authorized                                 250,000,000    
Common shares available to be issued                                 87,532,955    
First 8% Senior Secured Convertible Promissory Note [Member]                                      
Debt Instrument [Line Items]                                      
Debt instrument description   The Investor also agreed to continue the forbearance from September 11, 2019, the date of previous Forbearance Agreement. The 8% Senior Secured Convertible Promissory Note’s balance is reduced to the pre-default balance plus accrued non-default interest of $852,282, which includes a forbearance penalty of $25,472. This amount increased both the principal balance of the Note and increased the debt discount by the same amount. The penalty is being amortized over the new maturity of the Note. Likewise, the 8% Senior Secured Convertible Promissory Note issued December 2, 2019 balance is reduced to the pre-default balance plus accrued non-default interest of $156,276. The maturity of both Notes is extended until November 28, 2020.                                  
Debt instrument maturity date   Nov. 28, 2020                                  
Accrued interest   $ 116,957             $ 116,957       $ 116,957           $ 6,730