XML 38 R26.htm IDEA: XBRL DOCUMENT v3.10.0.1
DEBT (Tables)
9 Months Ended
Sep. 30, 2018
Debt Disclosure [Abstract]  
Schedule of Long-term Debt Instruments [Table Text Block]
Notes Payable

 

 

September 30,

2018

 

December 31,

2017

8.5% Notes

$

6,896,000

$

Unamortized debt discount

 

(2,794,979)

 

12% Notes

 

 

1,621,250

Unamortized debt discount

 

 

(443,917)

 

 

4,101,021

 

1,177,333

Less: Current portion

 

(4,101,021)

 

(1,177,333)

Long-term portion

$

$

Schedule of Assumptions for Determining Debt Discount [Table Text Block]
For purposes of determining the debt discount, the underlying assumptions used in the binomial lattice model to determine the fair value of the 8.5% Warrants as of April 2018, were:

Current stock price

$  4.18

Exercise price

$  2.35

Risk-free interest rate

2.46 %

Expected dividend yield

Expected term (in years)

2.0

Expected volatility

134%

Number of iterations

5