| Schedule of senior secured convertible notes payable |
|
|
|
|
|
|
|
|
|
|
|
May 31
|
|
August 31,
|
|
|
|
2020
|
|
2019
|
|
|
|
(unaudited)
|
|
|
|
|
Senior Convertible Notes, Principal
|
|
$
|
-
|
|
$
|
6,808,000
|
|
Less: debt discount and deferred financing costs
|
|
|
-
|
|
|
(3,457,000)
|
|
Total outstanding convertible notes, net
|
|
$
|
-
|
|
$
|
3,351,000
|
|
Less: current portion of convertible notes payable
|
|
|
-
|
|
|
(3,351,000)
|
|
Long-term convertible notes payable
|
|
$
|
-
|
|
$
|
-
|
|
| Schedule of rolls forward the convertible notes payable balances |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred
|
|
|
|
|
|
|
|
|
|
Gross
|
|
Financing
|
|
Note
|
|
|
|
|
|
|
Principal
|
|
Costs
|
|
Discount
|
|
Net
|
|
Balance at August 31, 2019
|
|
$
|
6,808,000
|
|
$
|
(344,000)
|
|
$
|
(3,113,000)
|
|
$
|
3,351,000
|
|
Repayments in cash
|
|
|
(1,240,000)
|
|
|
-
|
|
|
-
|
|
|
(1,240,000)
|
|
Conversions to common stock
|
|
|
(6,060,000)
|
|
|
89,000
|
|
|
3,402,000
|
|
|
(2,569,000)
|
|
Notes issued - December 2019 exchange
|
|
|
267,000
|
|
|
-
|
|
|
-
|
|
|
267,000
|
|
Additional note discount issued - December 2019 exchange
|
|
|
-
|
|
|
-
|
|
|
(467,000)
|
|
|
(467,000)
|
|
Acceleration of discount and deferred financing cost - extinguishment
|
|
|
-
|
|
|
88,000
|
|
|
960,000
|
|
|
1,048,000
|
|
Additional notes issued - March 2020 exchange
|
|
|
166,000
|
|
|
-
|
|
|
-
|
|
|
166,000
|
|
Interest capitalized - March 2020 exchange
|
|
|
59,000
|
|
|
-
|
|
|
-
|
|
|
59,000
|
|
Additional note discount issued - March 2020 exchange
|
|
|
-
|
|
|
-
|
|
|
(2,825,000)
|
|
|
(2,825,000)
|
|
Amortization of interest expense
|
|
|
-
|
|
|
167,000
|
|
|
2,043,000
|
|
|
2,210,000
|
|
Balance at May 31, 2020
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|
$
|
-
|
|