| Schedule of Convertible Notes Payable |
The Company has the following outstanding convertible
notes payable as of December 31, 2019 and 2018:
| Note |
|
Note Date |
|
Maturity Date |
|
Interest Rate |
|
|
Original
Borrowing |
|
|
Balance at
December
31, 2019 |
|
|
Balance at
December 31,
2018 |
|
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Note payable (A) |
|
October 19, 2018 |
|
April 19, 2019 |
|
|
10 |
% |
|
$ |
1,500,000 |
|
|
$ |
- |
|
|
$ |
1,500,000 |
|
| Note payable (B) |
|
October 30, 2018 |
|
April 29, 2019 |
|
|
5 |
% |
|
$ |
400,000 |
|
|
|
- |
|
|
|
400,000 |
|
| Note payable (C) |
|
February 1, 2019 |
|
August 2, 2019 |
|
|
10 |
% |
|
$ |
500,000 |
|
|
|
- |
|
|
|
- |
|
| Total convertible notes payable |
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
1,900,000 |
|
| Debt discount |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- |
|
|
|
(1,082,000 |
) |
| |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total notes payable, net of debt discount |
|
|
|
|
|
|
|
|
|
$ |
- |
|
|
$ |
818,000 |
|
| (A) |
On October 19, 2018, the Company issued an unsecured convertible note to Bellridge Capital, LP (“Bellridge”), an unaffiliated third-party, in the aggregate principal amount of $1,500,000 in exchange for net proceeds of $1,242,000, representing an original issue discount of $150,000, and paid legal and financing expenses of $109,000. In addition, the Company issued 96,667 shares of its Common Stock with a fair value of $595,000. The note was unsecured and did not bear interest; however, the implied interest was determined to be 10% since the note was issued at 10% less than its face value. The note matured in April 2019. The note was also convertible into shares of the Company’s Common Stock only on or after the occurrence of an uncured “Event of Default.” Primarily, the Company would be in default if it did not repay the principal amount of the note, as required. The other events of default are standard for the type of transaction represented by the related securities purchase agreement and the note. In the event of a default, the conversion price in effect on any date on which some or all of the principal of the note is to be converted would be a price equal to 70% of the lowest VWAP during the ten trading days immediately preceding the date on which Bellridge provided its notice of conversion. Upon an Event of Default, the Company would owe Bellridge an amount equivalent to 110% of the then-outstanding principal amount of the note in addition to of all other amounts, costs, expenses, and liquidated damages that might also be due in respect thereof. The Company agreed that, on or after the occurrence of an Event of Default, it would reserve and keep available that number of shares of its Common Stock that equaled 200% of the number of such shares that potentially would be issuable pursuant to the terms of the securities purchase agreement and the note (assuming conversion in full of the note and on any date of determination). The Company determined that, because the conversion price is unknown, the Company could not determine if it had enough authorized shares to fulfill the conversion obligation. As such, pursuant to current accounting guidelines, the Company determined that the conversion feature of the note created a derivative with a fair value of $1,273,000 at the date of issuance. |
| |
|
| |
As a result of the issuance of the note, the
Company incurred aggregate costs of $2,126,000 related to the note’s original issue discount, legal and financing expenses,
the fair value of the Common Stock issued and the recognition of the derivative liability. The Company recorded these costs as
a note discount up to the face value of the note of $1,500,000 and the remaining $626,000 as financing costs in October 2018. The
note discount was being amortized over the six-month term of the note.
|
| |
In April 2019, the Company paid the balance
of $1,500,000. As a result of the payment, the Company amortized the remaining debt discount of $144,000 to interest expense. The
Company also remeasured the fair value of the derivative liability as of the payment date and recognized a change in fair market
value in the derivative liability totaling $670,000. The revalued derivative liability of $1,396,000 was then extinguished with
the payment of the note, resulting in a gain on debt extinguishment of the derivative liability of $1,396,000.
|
| |
There was no outstanding balance of the note as of December 31, 2019. |
| (B) |
On October 30, 2018, the Company issued two unsecured convertible notes to one current investor and one otherwise unaffiliated third-party in the aggregate principal amount of $400,000. The notes bore interest at a rate of 5% per annum and matured on April 29, 2019. Upon the Company’s consummation of its underwritten public offering of the Company’s units, all, and not less than all, of (i) the outstanding principal amount and (ii) the accrued interest thereunder were to be converted into shares of the Company’s Common Stock. The per-share conversion price equaled seventy-five percent (75%) of the effective offering price of the Common Stock in the Company’s underwritten public offering. The Company determined that, because the conversion price was unknown, that the Company could not determine if it had enough authorized shares to fulfill the conversion obligation. As such, pursuant to current accounting guidelines, the Company determined that the conversion feature of the notes created a derivative with a fair value of $302,000 at the date of issuance and was accounted as a debt discount and was being amortized over the term of the notes payable. As of December 31, 2018, the balance of the notes outstanding was $400,000 and the balance of unamortized debt discount was $199,000. |
On April 5, 2019, the Company converted
the outstanding principal amount and accrued interest of $410,000 into 182,333 shares of Common Stock. As a result of the conversion,
the Company amortized the remaining debt discount of $48,000 to interest expense. The Company also remeasured the fair value of
the derivative liability as of the conversion date and recognized a change in fair market value in the derivative liability totaling
$21,000. The revalued derivative liability of $187,000 was then extinguished with the payment of the note, resulting in a gain
debt on extinguishment of the derivative liability of $187,000.
There was no outstanding balance
of the note as of December 31, 2019.
| (C) |
On February 1, 2019, the Company issued an
unsecured convertible note to Bellridge, an unaffiliated third-party, in the aggregate principal amount of $500,000 in exchange
for net proceeds of $432,000, representing an original issue discount of $25,000, and paid legal and financing expenses of $43,000.
In addition, the Company issued 16,667 shares of its Common Stock with a fair value of $128,000. The note was unsecured and did
not bear interest; however, the implied interest was determined to be 10% since the note was issued at 10% less than its face value.
The note matured in August 2019. The note was also convertible into shares of the Company’s Common Stock only on or after
the occurrence of an uncured “Event of Default.” Primarily, the Company would have been in default if it did not repay
the principal amount of the note, as required. The other events of default were standard for the type of transaction represented
by the related securities purchase agreement and the note. The conversion price in effect on any date on which some or all of the
principal of the note would have been converted would be a price equal to 70% of the lowest VWAP during the ten trading days immediately
preceding the date on which Bellridge provides its notice of conversion. Upon an Event of Default, the Company would have owed
Bellridge an amount equivalent to 110% of the then-outstanding principal amount of the note in addition to of all other amounts,
costs, expenses, and liquidated damages that would have been due in respect thereof. The Company agreed that, on or after the occurrence
of an Event of Default, it would reserve and keep available that number of shares of its Common Stock that is at least equal to
200% of the number of such shares that potentially would be issuable pursuant to the terms of the securities purchase agreement
and the note (assuming conversion in full of the note and on any date of determination). The Company determined that, because the
conversion price was unknown, the Company could not determine if it had enough authorized shares to fulfill the conversion obligation.
As such, pursuant to current accounting guidelines, the Company determined that the conversion feature of the note created a derivative
with a fair value of $388,000 at the date of issuance.
As a result of the issuance of the note, the
Company incurred aggregate costs of $584,000 related to the note’s original issue discount, legal and financing expenses,
the fair value of the Common Stock issued and the recognition of the derivative liability. The Company recorded these costs as
a note discount up to the face value of the note of $500,000 and the remaining $84,000 as financing costs. The note discount was
being amortized over the six-month term of the note.
On April 2, 2019, the Company increased the
outstanding principal amount of the note by $25,000 to an aggregate of $525,000 and issued 8,606 shares of Common Stock with a
fair value of $55,000. The Company accounted for the increase in principal and the fair value of the shares of Common Stock in
the aggregate of $80,000 as part of its financing costs.
In April 2019, the Company paid off the outstanding
principal balance of $525,000. As a result of the payment, the Company amortized the remaining debt discount of $366,000 to interest
expense. The Company also remeasured the fair value of the derivative liability as of the payment date and recognized a change
in fair market value in the derivative liability totaling $260,000. The revalued derivative liability of $644,000 was then extinguished
with the payment of the note, resulting in a gain on debt extinguishment of the derivative liability of $644,000.
There was no outstanding balance of the note
as of December 31, 2019.
|
|