XML 46 R29.htm IDEA: XBRL DOCUMENT v3.20.1
PREFERRED STOCK AND DETACHABLE WARRANTS (Tables)
3 Months Ended
Mar. 31, 2020
Equity [Abstract]  
Summary of Temporary Equity
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 three months ended March 31, 2020 and 2019:
 
2020
 
2019
Balance at beginning of period
$
11,006,406

 
$
8,900,208

Plus: discount accretion
413,889

 
322,671

Plus: dividends in kind
177,921

 
167,642

Balance at end of period
$
11,598,216

 
$
9,390,521

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 March 31, 2020, and 2019:

 
2020
 
2019
Balance at beginning of period
$
12,743,047

 
$
13,279,755

Less: conversions of shares to common
(3,368,474
)
 
(150,010
)
Plus: discount accretion
518,114

 
238,004

Plus: dividends in kind
211,269

 
235,360

Balance at end of period
$
10,103,956

 
$
13,603,109

Schedule of Liabilities with Unobservable Inputs
The following is an analysis of changes in the derivative liability for the three months ended March 31:

Level Three Roll-Forward
 
 
 
 
 
2020
2019
Balance at beginning of period
 
$
1,969,216

$
1,481,692

Change in valuation of warrants
 
(1,698,747
)
1,705,094

Balance at end of period
 
$
270,469

$
3,186,786