XML 43 R30.htm IDEA: XBRL DOCUMENT v3.19.1
Debt and Warrants (Tables)
12 Months Ended
Dec. 31, 2018
Debt and Warrants  
Schedule of aggregate convertible debt

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

    

2018

    

2017

February 2015 convertible debt

 

 

 —

 

 

150,000

June 2017 convertible debt

 

 

740,882

 

 

1,613,089

Napo convertible debt

 

 

10,553,888

 

 

12,153,389

 

 

$

11,294,770

 

$

13,916,478

Less: unamortized debt discount and debt issuance costs

 

 

(55,600)

 

 

(261,826)

Net convertible debt obligation

 

$

11,239,170

 

$

13,654,652

Convertible debt - non-current, net of discount

 

 

 —

 

 

10,982,437

Convertible debt - current, net of discount

 

$

11,239,170

 

$

2,672,215

 

Schedule of notes payable

 

 

 

 

 

 

 

 

 

December 31,

    

December 31,

 

    

2018

    

2017

December 2017 note payable

 

$

1,673,237

  

$

1,587,500

February 2018 note payable

 

 

2,359,750

 

 

 —

March 2018 note payable

 

 

1,147,870

 

 

 —

 

 

$

5,180,857

  

$

1,587,500

Less: unamortized net discount and debt issuance costs

 

 

(335,282)

  

 

(446,347)

Net convertible notes payable obligation

 

$

4,845,575

  

$

1,141,153

 

Schedule of long-term debt obligation

 

 

 

 

 

 

 

 

 

December 31,

 

December 31,

 

    

2018

    

2017

Debt and unpaid accrued end-of-term payment

 

$

 —

 

$

1,636,639

Unamortized note discount

 

 

 —

 

 

(6,615)

Unamortized debt issuance costs

 

 

 —

 

 

(20,780)

Net debt obligation

 

$

 —

 

$

1,609,244

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

 —

 

$

1,609,244

Long-term debt, net of discount

 

 

 —

 

 

 —

Total

 

$

 —

 

$

1,609,244

 

Summary of warrant activity

 

 

 

 

 

 

 

Year ended December 31,

 

    

2018

    

2017

Warrants outstanding, beginning balance

 

321,314

 

397,904

Issuances

 

2,166,588

 

106,376

Exercises

 

 —

 

(60,553)

Expirations and cancellations

 

(60,249)

 

(122,413)

Warrants outstanding, end of period

 

2,427,653

 

321,314