XML 46 R33.htm IDEA: XBRL DOCUMENT v3.19.2
Debt (Details Textual) - USD ($)
1 Months Ended 9 Months Ended
Feb. 22, 2019
Jan. 18, 2019
Jan. 16, 2019
Jan. 11, 2019
Jan. 03, 2019
Dec. 20, 2018
Dec. 10, 2018
Dec. 07, 2018
Oct. 12, 2018
Aug. 02, 2018
Dec. 01, 2017
Apr. 20, 2019
Nov. 26, 2018
Nov. 21, 2018
Nov. 16, 2018
Oct. 22, 2018
Oct. 18, 2018
Apr. 30, 2018
Apr. 30, 2018
Apr. 30, 2019
Apr. 30, 2018
May 05, 2019
Apr. 09, 2019
Mar. 08, 2019
Feb. 12, 2019
Jul. 31, 2018
Debt (Textual)                                                    
Warrants to purchase of common stock                                       2,350,000           2,370,000
Discount on promissory note                                       $ 959,000 $ 242,000          
Principal outstanding                                       0            
Unamortized discount                                       0            
Derivative liability                                       1,302,597           $ 632,268
Amortized discount                                       284,571 $ 15,000          
Principal balance                                       $ 39,000            
Interest expense       $ 30,000 $ 15,000                 $ 23,800                        
Issued shares       427,972 218,181                 85,000                        
Interest Rate [Member]                                                    
Debt (Textual)                                                    
Notes, description                                       Each Note shall bear interest at a rate of ten percent (10%) per annum (the "Interest Rate"), which interest shall be paid by the Company to each Investor in shares of Common Stock at any time an Investor sends a notice of conversion to the Company.            
Securities Purchase Agreement [Member]                                                    
Debt (Textual)                                                    
Notes, description The Company entered into a Securities Purchase Agreement (the SPA") with an investor (an "Investor") the Investor purchased a 10% unsecured convertible promissory note (the "Note") from the Company. The note is in the aggregate principal amount of $57,500 and a maturity date of February 22, 2020. After payment of transaction-related expenses of $7,750, net proceeds to the Company from the Note totaled $50,000. The Company recorded these discounts and cost of $7,750 as a discount to the Note and fully amortized as interest expense during the period.   The Company entered into various Securities Purchase Agreements (the SPAs") with four (4) different investors (each an "Investor", and together the "Investors") pursuant to which each Investor purchased a 10% unsecured convertible promissory note (each a "Note", and together the "Notes") from the Company. Three of the notes are in the aggregate principal amount of $140,000 each and a maturity date of October 16, 2019. One of the notes is in the aggregate principal amount of $57,750 and a maturity date of January 24, 2020. The purchase price of $140,000 of each of three Notes were paid in cash on January 16, 2019. After payment of transaction-related expenses of $51,000, net proceeds to the Company from the three Notes totaled $369,000. The purchase price of $57,750 Note was paid in cash on January 24, 2019. After payment of transaction-related expenses of $7,750, net proceeds to the Company from Note totaled $50,000. The Company recorded these discounts and cost of $58,750 as a discount to the Notes and fully amortized as interest expense during the period.                 The Company entered into a Securities Purchase Agreement (the SPA") with an investor (an "Investor") the Investor purchased a 10% unsecured convertible promissory note (the "Note") from the Company. The note is in the aggregate principal amount of $44,000 and a maturity date of January 19, 2020. After payment of transaction-related expenses of $4,000, net proceeds to the Company from the Note totaled $40,000. The Company recorded these discounts and cost of $4,000 as a discount to the Note and fully amortized as interest expense during the period.               The Company analyzed the Notes for derivative accounting consideration and determined that the embedded conversion option qualified as a derivative instrument, due to the variable conversion price. Therefore, as of the nine months ending April 30, 2019, the company recognized derivative liability for the four (4) new convertible notes of $655,345, of which $419,000 was recorded as debt discount and will be amortized during the term of the Notes, and $236,345 was recorded as day 1 derivative loss. The total principal balance outstanding and unamortized discount on the Notes as of April 30, 2019 were $477,750 and $263,000, respectively. The company amortized $156,000 discount from derivative liabilities as interest expense during the nine months ended April 30, 2019. In connection with the execution of the Notes, we issued 500,000 shares of our common stock to the Note holders, the shares were recorded with a relative fair value of $0 as the notes were fully discounted by derivative liability.            
Securities Purchase Agreement [Member]                                                    
Debt (Textual)                                                    
Notes, description                                       The Company analyzed the Note for derivative accounting consideration and determined that the embedded conversion option qualified as a derivative instrument, due to the variable conversion price. Therefore, as of the nine months ending April 30, 2019, the company recognized derivative liability for the convertible note of $79,729, of which $50,000 was recorded as debt discount and will be amortized during the term of the Note, and $29,729 was recorded as day 1 derivative loss. The total principal balance outstanding and unamortized discount on the Note as of April 30, 2019 were $57,750 and $41,667, respectively. The company amortized $8,333 discount from derivative liabilities as interest expense during the nine months ended April 30, 2019. In connection with the execution of the Note, we issued 50,000 shares of our common stock to the Note holder, the shares were recorded with a relative fair value of $0 as the notes were fully discounted by derivative liability.            
Securities Purchase Agreement [Member]                                                    
Debt (Textual)                                                    
Notes, description                                       The Company analyzed the Note for derivative accounting consideration and determined that the embedded conversion option qualified as a derivative instrument, due to the variable conversion price. Therefore, as of the nine months ending April 30, 2019, the Company recognized derivative liability for the convertible note of $55,592, of which $40,000 was recorded as debt discount and will be amortized during the term of the Note, and $15,592 was recorded as day 1 derivative loss. The total principal balance outstanding and unamortized discount on the Note as of April 30, 2019 were $44,000 and $40,000, respectively. The Company amortized $0 discount from derivative liabilities as interest expense during the nine months ended April 30, 2019. In connection with the execution of the Note, we issued 50,000 shares of our common stock to the Note holder, the shares were recorded with a relative fair value of $0 as the notes were fully discounted by derivative liability.            
Firstfire Global Opportunities Fund, LLC [Member]                                                    
Debt (Textual)                                                    
Debt discount as interest expense                                       $ 272,500            
Convertible Debt [Member]                                                    
Debt (Textual)                                                    
Principal outstanding                                       150,000     $ 25,000 $ 25,000 $ 20,000  
Unamortized discount                                       98,592            
Amortized discount                                       $ 94,207            
Principal balance   $ 260,556                                                
Redemption price   370,000                                                
Interest expense   $ 109,444                                                
Issued shares                                               356,633 475,511  
Notes [Member]                                                    
Debt (Textual)                                                    
Notes, description                                       (i) the lowest trading price of the Common Stock (as defined in the Note) as reported on the National Quotations Bureau OTC Marketplace exchange upon which the Company's shares are traded during the twenty (20) consecutive Trading Day period immediately preceding the issuance date of each Note; or (ii) 60% multiplied by the lowest traded price of the Common Stock during the twenty (20) consecutive Trading Day period immediately preceding the Trading Day that the Company receives a notice of conversion (the "Variable Conversion Price"). The Variable Conversion Price may further be adjusted in connection with the terms of the Notes.            
Notes [Member]                                                    
Debt (Textual)                                                    
Notes, description                                       Each of the Notes may be prepaid until 180 days from the issuance date with the following penalties: (i) if a Note is prepaid within ninety (90) days of the issuance date, then the prepayment premium shall be 125% of the outstanding principal amount plus any accrued and unpaid interest; (ii) if a Note is prepaid during the period beginning on the date which is ninety-one (91) days following the issuance date, and ending on the date which is one hundred eighty (180) days following the issuance date, then the prepayment premium shall be 130% of the outstanding principal amount plus any accrued and unpaid interest. Such prepayment redemptions must be closed and funded within three days of giving notice of prepayment or the right to prepay shall be forfeited.            
Notes [Member]                                                    
Debt (Textual)                                                    
Notes, description                                       The Company shall at all times reserve a minimum of six (6) times the number of its authorized and unissued common stock (the "Reserved Amounts"), free from preemptive rights, to provide for the issuance of Common Stock upon the full conversion of the each of the Notes.            
Secured Promissory Notes [Member]                                                    
Debt (Textual)                                                    
Promissory note                                   $ 650,000                
Interest rate                                   0.00% 0.00%   0.00%          
Debt maturity date                                   May 14, 2018                
Description of late fees                                   The Maturity Date will automatically be extended by one (1) additional period of thirty (30) days, until June 14, 2018. In addition, Shift8 entered into a Security Agreement, whereby Shift8 Agreed to pledge one third of the outstanding shares of T3, the secured interest will continue until the principal balance is paid in full. Furthermore, a late fee of $3,000 per calendar week will be accessed beginning on May 15, 2018 and will continue until he principal balance is paid in full. The lender agreed to extend the maturity date until March 31, 2019, we are currently paying a $3,000 per week late fee.                
Secured Promissory Notes One [Member]                                                    
Debt (Textual)                                                    
Promissory note                                   $ 500,000                
Interest rate                                   9.50% 9.50%   9.50%          
Debt maturity date                                   Apr. 30, 2020                
Debt instrument, description of variable rate basis                                   T3 agreed to pay the lender a commitment fee of 1.00% upon payment of the first interest payment under the credit facility and 1.00% on the first anniversary of the credit facility. In addition, T3 agreed to pay a monitoring fee of 0.33% of the credit facility, payable in arrears monthly. T3 also agreed to pay an over-advance fee of 3.00% of the amount advanced in excess of the borrowing base or maximum amount of the credit facility, payable in arrears monthly. T3 is required to maintain the following financial covenants: 1) A consolidated debt service coverage ratio, as of the last day of each fiscal quarter, of at least 1.25 to 1.00, 2) A fixed charge coverage ratio, as of the last day of each fiscal quarter, of at least 1.25 to 1.00, and 3) A tangible net worth, at all times of at least $100,000.                
Unsecured Promissory Notes [Member]                                                    
Debt (Textual)                                                    
Promissory note                 $ 25,000                                  
Interest rate               0.00% 8.00%                                  
Debt maturity date               Jan. 21, 2019 Nov. 12, 2018                                  
Exercise price                 $ 0.15                                  
Discount on promissory note                 $ 21,000                                  
Debt discount as interest expense             $ 21,000               $ 15,000                      
Principal outstanding             25,000 $ 28,000                       $ 28,000            
Unamortized discount                                       0            
Accrued interest             $ 323               159             $ 1,334        
Amortized discount                                       $ 15,000            
Principal balance                             $ 25,000             $ 28,000        
Promissory note, the company issued shares               28,000 140,000                     3,000            
Unsecured Promissory Notes One [Member]                                                    
Debt (Textual)                                                    
Promissory note                                 $ 25,000                  
Interest rate                                 8.00%                  
Debt maturity date                                 Nov. 18, 2018                  
Exercise price                                 $ 0.15                  
Discount on promissory note                                 $ 15,000                  
Promissory note, the company issued shares                                 100,000                  
Secured Promissory Notes Three [Member]                                                    
Debt (Textual)                                                    
Promissory note                               $ 50,000                    
Interest rate                               8.00%                    
Debt maturity date                               Dec. 31, 2018                    
T3 Communications, Inc [Member]                                                    
Debt (Textual)                                                    
Promissory note                                   $ 525,000 $ 275,000              
Interest rate                                   8.00% 8.00%   8.00%          
Debt maturity date                                   Apr. 30, 2020                
Warrants to purchase of common stock                                   100,000 100,000   100,000          
Exercise price                                   $ 0.50 $ 0.50   $ 0.50          
Discount on promissory note                                       $ 27,000            
Debt discount as interest expense                                       5,934            
Principal outstanding                                       352,000            
Unamortized discount                                       8,814            
Warrants terms                                     3 years              
Debt instrument, description of variable rate basis                                     The promissory note is guaranteed to the lender by 15% of the stock owned by T3 in its Florida operations, T3 Communications, Inc., the secured interest will continue until the principal balance is paid in full. In conjunction with the promissory note, the Company issued 3-year warrants to purchase 100,000 shares of common stock at an exercise price of $0.50 per share.              
Description of conversion price                                   With a principal payment of $100,000 due on June 1, 2018 and a principal payment of $280,823 due on April 30, 2020. Payment are based on a 60-month repayment schedule. At any time while this Note is outstanding, but only upon: (i) the occurrence of an Event of Default under the Note or the Pledge and Escrow Agreement; or (ii) mutual agreement between the Borrower and the Holder, the Holder may convert all or any portion of the outstanding principal, accrued and unpaid interest, Premium, if applicable, and any other sums due and payable hereunder (such total amount, the "Conversion Amount") into shares of Common Stock (the "Conversion Shares") at a price equal to: (i) the Conversion Amount (the numerator); divided by (ii) a conversion price of $1.50 per share of Common Stock, which price shall be indicated in the conversion notice (in the form attached hereto as Exhibit "B", the "Conversion Notice") (the denominator) (the "Conversion Price"). The Holder shall submit a Conversion Notice indicating the Conversion Amount, the number of Conversion Shares issuable upon such conversion, and where the Conversion Shares should be delivered. The promissory note is secured by a Pledge and Escrow Agreement, whereby T3 agreed to pledge 51% of the securities owned in its Florida operations, T3 Communications, Inc., until the principal payment is paid in full. In conjunction with the promissory note, the Company issued 3-year warrants to purchase 75,000 shares of common stock at an exercise price of $0.50 per share.                
Principal balance                                       54,000            
Interest and principal payment                                     $ 6,000              
Black Scholes Valuation [Member]                                                    
Debt (Textual)                                                    
Discount on promissory note                                       19,000            
Debt discount as interest expense                                       4,879            
Principal outstanding                                       223,000            
Unamortized discount                                       18,490            
Promissory Notes Five [Member]                                                    
Debt (Textual)                                                    
Principal outstanding                                       272,000            
Unamortized discount                                       11,429            
Amortized discount                                       115,548            
Shift8 Networks, Inc., dba, T3 Communications (“T3”) and Synergy Telecom, Inc [Member]                                                    
Debt (Textual)                                                    
Promissory note                     $ 125,000                              
Interest rate                     6.00%                              
Debt maturity date                     Feb. 28, 2019                              
Principal outstanding                                       75,000            
Accrued interest                                       $ 3,105            
Peak One Opportunity Fund L P [Member]                                                    
Debt (Textual)                                                    
Debt discount as interest expense                   $ 16,000                                
Principal outstanding           $ 20,000                                        
Principal balance                   40,000                                
Promissory note, the company issued shares           356,007             139,860                          
Redemption price                   $ 56,000