XML 43 R27.htm IDEA: XBRL DOCUMENT v3.19.1
Convertible Notes - (Tables)
12 Months Ended
Dec. 31, 2018
Debt Disclosure [Abstract]  
Convertible Promissory Notes Outstanding
Convertible promissory notes outstanding were as follows:
($ in thousands)
December 31,
2018
 
2017
Convertible promissory notes
$
18,003

 
$
18,003

Debt discount - warrants
(9,598
)
 
(9,598
)
Debt discount - compound bifurcated derivatives
(1,267
)
 
(1,267
)
Debt discount - beneficial conversion feature
(7,138
)
 
(7,138
)
Convertible promissory notes, net
$

 
$

Estimated Fair Value of Compounded Bifurcated Derivative
Significant inputs and assumptions used in the binomial lattice model for the derivative liability are as follows:
($ in thousands except per share data)
December 31, 2018
December 31, 2017
Calculated aggregate value
$
1,474

$
3,136

Closing price per share of common stock
$
1.50

$
3.20

Contractual remaining term
7 years, 8 months

8 years, 8 months

Contractual interest rate
4.0
%
4.0
%
Volume-weighted average conversion rate
$
17.04667

$
17.04667

Risk-free interest rate (term structure)
2.44% - 2.69%

1.28% - 2.40%

Dividend yield


Credit Rating
CC

CC

Credit Spread
31.77
%
36.98
%
Volatility
87.5
%
99.0
%