XML 108 R96.htm IDEA: XBRL DOCUMENT v3.22.1
Schedule of Senior Secured Notes and Delayed Draw Term Note (Details) - USD ($)
12 Months Ended
Mar. 24, 2020
Dec. 31, 2021
Dec. 31, 2020
Short-term Debt [Line Items]      
Subtotal principal amount of debt     $ 77,913,865
Add accrued interest   $ 15,075,556 8,133,346
Less principal payment paid in Series J Preferred Stock (net of interest of $146,067)   (4,853,933) (4,853,933)
Less principal payment paid in Series K Preferred Stock (net of interest of $71,495)   (3,295,505) (3,295,505)
Less principal payments paid in cash   (17,307,364) (17,307,364)
Principal amount of debt outstanding including accrued interest   72,618,754 60,590,409
Placement fee to B. Riley FBR   (4,241,387) (4,241,387)
Commitment fee   (101,723) (101,723)
Success based fee to B. Riley FBR   (3,400,000) 3,400,000
Success fee   3,400,000 (3,400,000)
Legal and other costs   (323,137) (323,137)
Subtotal debt discount   (8,574,861) (8,066,247)
Less amortization of debt discount   6,072,921 3,967,385
Unamortized debt discount   (2,501,940) (4,098,862)
Carrying value at year-end   70,116,814 56,491,547
Delayed Draw Term Note [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt   12,000,000 6,913,865
Add accrued interest   1,223,506 675,958
Less principal payment paid in Series J Preferred Stock (net of interest of $146,067)  
Less principal payment paid in Series K Preferred Stock (net of interest of $71,495)   (3,295,505) (3,295,505)
Less principal payments paid in cash  
Principal amount of debt outstanding including accrued interest   9,928,001 4,294,318
Placement fee to B. Riley FBR   (691,387) (691,387)
Commitment fee   (101,723) (101,723)
Success based fee to B. Riley FBR  
Success fee  
Legal and other costs   (120,755) (120,755)
Subtotal debt discount   (1,422,479) (913,865)
Less amortization of debt discount   855,007 554,693
Unamortized debt discount   (567,472) (359,172)
Carrying value at year-end   9,360,529 3,935,146
10/06/2019 [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt   20,000,000 20,000,000
10/06/2019 [Member] | Delayed Draw Term Note [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt  
14/06/2019 [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt   48,000,000 48,000,000
14/06/2019 [Member] | Delayed Draw Term Note [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt  
27/08/2019 [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt   3,000,000 3,000,000
27/08/2019 [Member] | Delayed Draw Term Note [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt  
March 26, 2020 [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt   6,913,865 6,913,865
March 26, 2020 [Member] | Delayed Draw Term Note [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt   6,913,865 6,913,865
28/12/2021 [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt   5,086,135
28/12/2021 [Member] | Delayed Draw Term Note [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt   5,086,135
Commitment fee   (508,614)
April 6, 2020 [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt   83,000,000  
12% Amended Senior Secured Notes [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt   71,000,000 71,000,000
Add accrued interest   13,852,050 7,457,388
Less principal payment paid in Series J Preferred Stock (net of interest of $146,067)   (4,853,933) (4,853,933)
Less principal payment paid in Series K Preferred Stock (net of interest of $71,495)  
Less principal payments paid in cash   (17,307,364) (17,307,364)
Principal amount of debt outstanding including accrued interest   62,690,753 56,296,091
Placement fee to B. Riley FBR   (3,550,000) (3,550,000)
Commitment fee  
Success based fee to B. Riley FBR   (3,400,000) (3,400,000)
Success fee   3,400,000 3,400,000
Legal and other costs   (202,382) (202,382)
Subtotal debt discount   (7,152,382) (7,152,382)
Less amortization of debt discount   5,217,914 3,412,692
Unamortized debt discount   (1,934,468) (3,739,690)
Carrying value at year-end   60,756,285 52,556,401
12% Amended Senior Secured Notes [Member] | Delayed Draw Term Note [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt $ 12,000,000    
Legal and other costs $ (793,109)    
12% Amended Senior Secured Notes [Member] | 10/06/2019 [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt   20,000,000 20,000,000
12% Amended Senior Secured Notes [Member] | 14/06/2019 [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt   48,000,000 48,000,000
12% Amended Senior Secured Notes [Member] | 27/08/2019 [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt   3,000,000 3,000,000
12% Amended Senior Secured Notes [Member] | March 26, 2020 [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt  
12% Amended Senior Secured Notes [Member] | 28/12/2021 [Member]      
Short-term Debt [Line Items]      
Subtotal principal amount of debt  
Commitment fee