XML 40 R28.htm IDEA: XBRL DOCUMENT v3.19.2
PREFERRED STOCK AND DETACHABLE WARRANTS (Tables)
6 Months Ended
Jun. 30, 2019
Equity [Abstract]  
Summary of Temporary Equity
The following table represents the activity related to the Series B1 Preferred Stock, classified as Temporary Equity on the accompanying Consolidated Balance Sheet, for the three months ended June 30, 2019, and 2018:

 
2019
 
2018
Balance at beginning of period
$
13,279,755

 
$
15,769,478

Less: conversions of shares to common
(119,768
)
 
(754,766
)
Plus: dividends in kind
472,000

 
683,044

Plus: discount accretion
397,310

 
403,014

Balance at end of period
$
14,029,297

 
$
16,100,770

The following table represents the activity related to the Series B Preferred Stock, classified as Temporary Equity on the accompanying unaudited consolidated balance sheet, during the six months ended June 30, 2019 and 2018:
 
2019
 
2018
Balance at beginning of period
$
8,900,208

 
$
7,190,467

Less: conversions of shares to common

 
(62,973
)
Plus: discount accretion
666,048

 
525,664

Plus: dividends in kind
337,798

 
278,372

Balance at end of period
$
9,904,054

 
$
7,931,530

Schedule of Liabilities with Unobservable Inputs
The following is an analysis of changes in the derivative liability for the six months ended June 30:

Level Three Roll-Forward
 
 
 
 
 
2019
2018
Balance at beginning of period
 
$
1,481,692

$
2,245,408

Change in valuation of warrants
 
959,077

(44,162
)
Balance at end of period
 
$
2,440,769

$
2,201,246