XML 43 R31.htm IDEA: XBRL DOCUMENT v3.8.0.1
DEBT (Tables)
12 Months Ended
Dec. 31, 2017
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments [Table Text Block]

 

 

December 31,

 

 

2017

 

2016

12% Notes

$

1,621,250

$

2,750,000

Unamortized debt discount

 

(443,917)

 

(1,500,467)

 

 

1,177,333

 

1,249,533

Less: Current portion

 

(1,177,333)

 

Long-term portion

$

$

1,249,533

Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions [Table Text Block]
For purposes of determining the loss on extinguishment and the debt discount, the underlying assumptions used in the binomial lattice model to determine the fair value of the warrant as of September 21, 2016, were:

Current stock price

$

1.20

Risk-free interest rate

 

0.92 %

Expected dividend yield

 

Expected term (in years)

 

3.0

Expected volatility

 

146%

Number of iterations

 

5

Schedule of Derivative Liabilities at Fair Value [Table Text Block]
The fair value of the 12% Warrants, recorded as additional paid in capital, was allocated as follows:

Extinguishment of debt

$

1,715,000

Debt discount

 

1,855,000

 

$

3,570,000