XML 15 R5.htm IDEA: XBRL DOCUMENT v3.22.0.1
Condensed Consolidated Statements of Changes in Stockholders' Deficit (Unaudited) - USD ($)
$ in Thousands
Total
Former Officer [Member]
Sheehy [Member]
Ursa [Member]
Series A Redeemable Convertible Preferred Stock [Member]
Series B Redeemable Convertible Preferred Stock [Member]
Common Stock [Member]
Common Stock [Member]
Former Officer [Member]
Common Stock [Member]
Ursa [Member]
Common Stock [Member]
Thunder Ridge [Member]
Common Stock [Member]
Series B Redeemable Convertible Preferred Stock [Member]
Common Stock Subscribed [Member]
Common Stock Subscribed [Member]
Sheehy [Member]
Common Stock Subscribed [Member]
Ursa [Member]
Common Stock Subscribed [Member]
Thunder Ridge [Member]
Common Stock Issuable [Member]
Additional Paid-in Capital [Member]
Additional Paid-in Capital [Member]
Former Officer [Member]
Additional Paid-in Capital [Member]
Ursa [Member]
Additional Paid-in Capital [Member]
Thunder Ridge [Member]
Additional Paid-in Capital [Member]
Series A Redeemable Convertible Preferred Stock [Member]
Additional Paid-in Capital [Member]
Series B Redeemable Convertible Preferred Stock [Member]
Accumulated Deficit [Member]
Beginning balance at Dec. 31, 2018 $ (11,666)                     $ 415         $ 9,976           $ (22,057)
Beginning balance, shares at Dec. 31, 2018             2,258,530         500,000                      
Accounts payable converted to common stock 10                               10            
Accounts payable converted to common stock, shares             10,000                                
Common stock issued for services - related party 25                               25            
Common stock issued for services - related party, shares             10,000                                
Fair value of common stock issued for the purchase     $ 2,285 $ 816                 $ 2,285 $ 816                  
Fair value of common stock issued for the purchase, shares                         2,240,000 800,000                  
Fair value of stock-based compensation 86                               86            
Fair value of warrant-based compensation 14                               14            
Redeemable Preferred stock dividend         $ (6)                               $ (6)    
Net income (loss) (7,435)                                           (7,435)
Ending balance at Mar. 31, 2019 (15,871)                     $ 3,516         10,105           (29,492)
Ending balance, shares at Mar. 31, 2019             2,278,530         3,540,000                      
Beginning balance at Dec. 31, 2018 (11,666)                     $ 415         9,976           (22,057)
Beginning balance, shares at Dec. 31, 2018             2,258,530         500,000                      
Net income (loss) (14,445)                                            
Ending balance at Jun. 30, 2019 (11,078)                     $ 13,685         11,739           (36,502)
Ending balance, shares at Jun. 30, 2019             3,709,696         6,800,000                      
Beginning balance at Mar. 31, 2019 (15,871)                     $ 3,516         10,105           (29,492)
Beginning balance, shares at Mar. 31, 2019             2,278,530         3,540,000                      
Issuance of common stock for payment of Senior Bridge notes interest 14                               14            
Issuance of common stock for payment of Senior Bridge notes interest, shares             14,074                                
Fair value of common stock issued for the purchase                           $ (816) $ (415)       $ 816 $ 415      
Fair value of common stock issued for the purchase, shares                 800,000 500,000       (800,000) (500,000)                
Accounts payable-related party converted to common stock   $ 293                               $ 293          
Accounts payable-related party converted to common stock, shares               117,092                              
Fair value of stock-based compensation 86                               86            
Fair value of warrant-based compensation 13                               13            
Issuance of common stock for cash 11,400                     $ 11,400                      
Issuance of common stock for cash, shares                       4,560,000                      
Redeemable Preferred stock dividend         (3)                               (3)    
Net income (loss) (7,010)                                           (7,010)
Ending balance at Jun. 30, 2019 (11,078)                     $ 13,685         11,739           (36,502)
Ending balance, shares at Jun. 30, 2019             3,709,696         6,800,000                      
Beginning balance at Dec. 31, 2019 (12,673)           $ 1         $ 12       $ 3,474 38,611           (54,771)
Beginning balance, shares at Dec. 31, 2019             14,333,834         8,664                      
Reclassification of warrants from equity classified to liability classified (7,648)                               (7,648)            
Common stock issued for accrued interest                       $ (12)         12            
Common stock issued for accrued interest, shares             8,664         (8,664)                      
Issuance of common stock for cash - related party 3,150                               3,150            
Issuance of common stock for cash - related party, shares             1,260,000                                
Redemption of common stock for Series B redeemable preferred stock - related party           $ (3,150)                               $ (3,150)  
Redemption of common stock for Series B redeemable preferred stock - related party, shares                     (1,260,000)                        
Issuance of warrants as deemed dividend - related party (455)                               (455)            
Fair value of stock-based compensation 368                               368            
Redeemable Preferred stock dividend         (30) (12)                             (30) (12)  
Net income (loss) (13,702)                                           (13,702)
Ending balance at Mar. 31, 2020 (34,152)           $ 1                 3,474 30,846           (68,473)
Ending balance, shares at Mar. 31, 2020             14,342,498                                
Beginning balance at Dec. 31, 2019 (12,673)           $ 1         $ 12       3,474 38,611           (54,771)
Beginning balance, shares at Dec. 31, 2019             14,333,834         8,664                      
Net income (loss) (24,210)                                            
Ending balance at Jun. 30, 2020 (44,791)           $ 1                 3,474 30,715           (78,981)
Ending balance, shares at Jun. 30, 2020             14,342,498                                
Beginning balance at Mar. 31, 2020 (34,152)           $ 1                 3,474 30,846           (68,473)
Beginning balance, shares at Mar. 31, 2020             14,342,498                                
Fair value of stock-based compensation 31                               31            
Redeemable Preferred stock dividend         $ (9) $ (153)                             $ (9) $ (153)  
Net income (loss) (10,508)                                           (10,508)
Ending balance at Jun. 30, 2020 $ (44,791)           $ 1                 $ 3,474 $ 30,715           $ (78,981)
Ending balance, shares at Jun. 30, 2020             14,342,498