XML 139 R126.htm IDEA: XBRL DOCUMENT v3.21.2
NOTES PAYABLE (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2021
Dec. 31, 2020
Class of Warrant or Right [Line Items]    
Schedule of notes payable

    

March 31, 

    

December 31, 

2021

2020

2020 10% Notes

$

4,260,000

$

2,600,000

2019 15% Notes

200,000

Related party note payable

340,000

340,000

Unamortized debt discount

(1,029,965)

(251,456)

3,570,035

2,888,544

Less: Current portion

Long-term portion

$

3,570,035

$

2,888,544

    

December 31, 

    

December 31, 

2020

2019

2020 10% Notes

$

2,600,000

$

2019 12% Notes

1,506,000

SBI Note

 

 

750,000

2019 15% Notes

200,000

200,000

Related party note payable

340,000

100,000

Unamortized debt discount

(251,456)

(225,649)

2,888,544

2,330,351

Less: Current portion

(2,330,351)

Long-term portion

$

2,888,544

$

Schedule of maturities of long-term debt  

Year ending December 31, 

    

Amount

2021

$

2022

 

200,000

2023

 

2,940,000

$

3,140,000

10% Warrants    
Class of Warrant or Right [Line Items]    
Summary of underlying assumptions used in the binomial lattice model to determine the fair value of Warrants

For purposes of determining the debt discount, the underlying assumptions used in the binomial lattice model to determine the fair value of the 10% Warrants as of December 23, 2020, were:

Current stock price

    

$

0.53

Exercise price

$

0.56

Risk-free interest rate

0.38 %

Expected dividend yield

Expected term (in years)

5.0

Expected volatility

115%

For purposes of determining the debt discount, the underlying assumptions used in the binomial lattice model to determine the fair value of the 10% Warrants as of February 8, 2021, were:

Current stock price

    

$

1.12

Exercise price

$

0.56

Risk-free interest rate

0.48 %

Expected dividend yield

Expected term (in years)

5.0

Expected volatility

118%

Current stock price

    

$

0.53

Exercise price

$

0.56

Risk-free interest rate

0.38 %

Expected dividend yield

Expected term (in years)

5.0

Expected volatility

115%

15% Warrants    
Class of Warrant or Right [Line Items]    
Summary of underlying assumptions used in the binomial lattice model to determine the fair value of Warrants

Current stock price

    

$

0.45 - 0.67

Exercise price

$

0.45

Risk-free interest rate

0.68 - 1.62 %

Expected dividend yield

Expected term (in years)

0.83 - 3.06

Expected volatility

112 - 119 %

Current stock price

    

$

0.45 - 0.67

Exercise price

$

0.45

Risk-free interest rate

0.68 - 1.62 %

Expected dividend yield

Expected term (in years)

0.83 - 3.06

Expected volatility

112 - 119 %

12% Warrants    
Class of Warrant or Right [Line Items]    
Summary of underlying assumptions used in the binomial lattice model to determine the fair value of Warrants  

Current stock price

    

$

0.82 - 0.92

Exercise price

$

1.30

Risk-free interest rate

 

1.63 - 1.68

%

Expected dividend yield

 

Expected term (in years)

 

1.10

Expected volatility

 

124

%

8.5% Warrants    
Class of Warrant or Right [Line Items]    
Summary of underlying assumptions used in the binomial lattice model to determine the fair value of Warrants  

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