Quarterly report pursuant to Section 13 or 15(d)

Convertible Debt - Related Party (Tables)

v3.19.3
Convertible Debt - Related Party (Tables)
9 Months Ended
Sep. 30, 2019
Debt Disclosure [Abstract]  
Schedule of convertible debt

 

 

As of

September 30,

2019

 

 

As of

December 31,

2018

 

Total principal value

 

$ 6,000,000

 

 

$ 2,000,000

 

Unamortized debt discount

 

 

(2,652,112 )

 

 

(587,617 )

Unamortized debt issuance costs

 

 

(51,639 )

 

 

(51,423 )

Carrying value of total convertible debt — related party

 

$ 3,296,249

 

 

$ 1,360,960

 

Less, noncurrent portion

 

 

(3,296,249 )

 

 

(1,360,960 )

Current convertible debt — related party

 

$

 

 

$

 

Schedule of interest expense

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2019

 

 

2018

 

 

2019

 

 

2018

 

Interest expense – stated rate

 

$ 107,334

 

 

$

 

 

$ 272,611

 

 

$ 3,100

 

Non-cash interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt discount

 

 

190,886

 

 

 

 

 

 

429,355

 

 

 

34,608

 

Amortization of transaction costs

 

 

3,327

 

 

 

 

 

 

9,609

 

 

 

 

 

 

$ 301,547

 

 

$

 

 

$ 711,575

 

 

$ 37,708