Quarterly report pursuant to Section 13 or 15(d)

Debt (Tables)

v3.20.2
Debt (Tables)
6 Months Ended
Jun. 30, 2020
Debt Disclosure [Abstract]  
Schedule of convertible and non-convertible advances

 

 

 

Conversion

Price

 

 

As of

June 30,

2020

 

 

As of

December 31,

2019

 

Total principal value of convertible debt—related party

 

$ 0.40

 

 

$ 2,014,500

 

 

$ 2,014,500

 

Unamortized debt discount

 

 

 

 

 

 

(1,358,687 )

 

 

(1,622,344 )

Unamortized debt issuance costs

 

 

 

 

 

 

(4,352 )

 

 

(5,086 )

Carrying value of total convertible debt - related party

 

 

 

 

 

 

651,461

 

 

 

387,070

 

Total principal value of non-convertible debt—related party

 

 

n/a

 

 

 

450,000

 

 

 

 

Total carrying value of advances under the multi-draw credit agreement

 

 

 

 

 

$ 1,101,461

 

 

$ 387,070

 

Schedule of interest expense

 

 

 

Three Months Ended
June 30,

 

 

Six Months Ended

June 30,

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Related party interest expense – stated rate

 

$ 37,726

 

 

$ 106,167

 

 

$ 73,371

 

 

$ 165,277

 

PPP loan interest expense – stated rate

 

 

218

 

 

 

 

 

 

218

 

 

 

 

Non-cash interest expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of debt discount

 

 

133,310

 

 

 

184,313

 

 

 

263,657

 

 

 

238,293

 

Amortization of transaction costs

 

 

371

 

 

 

3,485

 

 

 

734

 

 

 

6,458

 

 

 

$ 171,625

 

 

$ 293,965

 

 

$ 337,980

 

 

$ 410,028