Quarterly report pursuant to Section 13 or 15(d)

5. Convertible Notes

v3.10.0.1
5. Convertible Notes
9 Months Ended
Sep. 30, 2018
Debt Disclosure [Abstract]  
Convertible Notes
  5. Convertible Notes

        

   

September 30,

2018

   

December 31,

2017

 
      (unaudited)          
                 
Balance due convertible notes   $ 614,000     $ 509,000  
Accrued interest     111,000       71,000  
Subtotal     725,000       580,000  
Unamortized note discounts     (99,000 )     (47,000 )
Balance on convertible notes, net of note discounts   $ 626,000     $ 533,000  

 

As in prior years, the Company continues to issue convertible notes in exchange for cash. The notes typically do not bear any interest, however, there is an implied interest rate of 10% since the notes are typically issued at a 10% discount. The notes are unsecured, and usually mature twelve months from issuance. The notes are convertible at the option of the note holder into the Company’s common stock at a conversion price stipulated in the conversion agreement. In addition, the note holders received warrants to purchase shares of common stock that are fully vested and will expire in one year from the date of issuance.

 

As a result, the Company records a note discount to account for the relative fair value of the warrants, the notes’ beneficial conversion feature or BCF, and original issue discount of 10% (OID). The note discounts are amortized over the term of the notes or amortized in full upon its conversion to common stock.

 

At December 31, 2017, total outstanding notes payable amounted to $509,000, accrued penalty interest of $71,000 and unamortized note discount of $47,000, or a net balance of $533,000. During the nine-month period ending September 30, 2018, the Company issued similar convertible promissory notes in the aggregate of $579,000 for cash of $526,000 or a discount of $53,000. The notes do not bear any interest, however, the implied interest rate used was 10% since the notes were issued at a price 10% less than its face value. The notes are unsecured, mature in twelve months from issuance and convertible at $0.05 to $0.08 per share. In addition, the Company also granted these note holders warrants to purchase 4,472,188 shares of the Company’ common stock. The warrants are fully vested, exercisable at $0.05 to $0.08 per share and will expire in one year. Upon issuance, the Company recorded a note discount of $579,000 to account for the relative fair value of the warrants, the notes’ BCF, and OID. The note discounts are being amortized over the term of the note or amortized in full upon the conversion to common stock.

 

During the nine-month period ended September 30, 2018, a total of $474,000 notes payable was converted to 7,363,125 shares of common stock. In addition, the note discount of $526,000 was amortized to interest expense, and interest of $41,000 was accrued.

 

As of September 30, 2018, total outstanding notes payable amounted to $614,000, accrued interest of $111,000 and unamortized note discount of $99,000 for a net balance of $626,000 In addition, a total of eight outstanding notes amounting to $454,000 have reached maturity and are past-due, and are now accruing interest at 10% per annum under terms of the notes.