XML 55 R44.htm IDEA: XBRL DOCUMENT v3.19.1
Equity Transactions (Details Textual) - USD ($)
1 Months Ended 3 Months Ended 9 Months Ended
Feb. 27, 2019
Mar. 31, 2019
Feb. 27, 2019
Jul. 19, 2018
Mar. 31, 2019
Mar. 31, 2019
Jul. 11, 2018
Jun. 30, 2018
Class of Stock [Line Items]                
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Authorized   71,430     71,430 71,430    
Share-based Compensation           $ 11,920    
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Term           4 years    
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Gross       300,000        
Fair Value Measurement Significant Assumptions           a. The common stock price was in the range $.20 to $.58; b. The calculated weighted average number of shares of common stock in the period; c. A 26.63% premium over the common shares for the voting preferences; d. The calculated weighted average number of total voting shares and the monthly shares representing voting rights of 19.28% to 19.52% of the total; e. The conversion value is based on an assumption for calculation purposes only of a Change of Control in 4 years from October 31, 2016 and a remaining restricted term of 1.75 to 1.59 years; f. 31.25% to 33.16% restricted stock discount (based on a restricted stock analysis and call-put analysis curve: 79.2% to 90.60% volatility, 2.50% to 2.44% risk free rate) applied to the converted common.    
Share Price       $ 0.41        
Restricted Stock or Unit Expense         $ 29,828 $ 43,956    
Common Stock, Par or Stated Value Per Share   $ 0.001   $ 0.001 $ 0.001 $ 0.001   $ 0.001
Share-based Compensation Arrangement by Share-based Payment Award, Purchase Price of Common Stock, Percent       20.00%        
Share-based Compensation Arrangement by Share-based Payment Award, Shares Issued in Period         34,502 49,934    
Sharebased Compensation Arrangement by Sharebased Payment Award Options Grant Date in Period Fair Value           $ 35,761    
Stock Repurchase Agreement Agent Fees Terms     a cash placement fee equal to 5% of the aggregate purchase price for the common stock sold in the offering, plus $25,000 in legal fees.          
Warrants Not Settleable in Cash, Fair Value Disclosure $ 1,527,259   $ 1,527,259          
Warrants Assumptions Used In Fair Value Disclosure     The 5.5-year warrants were issued on February 27, 2019 with an exercise price of $.61 (subject to adjustments-full ratchet reset). The stock price would fluctuate with the Company projected volatility. The Holder would exercise the warrant as they become exercisable (effective registration at issuance) at target prices of the higher of 2 times the projected exercise/reset price or 2 times the stock price. The next capital raise is projected to occur during 2020 (annually 12 months from issuance) at prices approximating 100% market triggering a reset event and exercise price adjustment.          
Non Cash ShareBasedCompensation         28,572 28,572    
Proceeds from Issuance Initial Public Offering $ 2,500,000   $ 2,350,000          
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Risk Free Interest Rate, Minimum   2.21% 2.48%          
Purchase Agreement With Institutional Investors [Member]                
Class of Stock [Line Items]                
Class of Warrant or Right, Number of Securities Called by Warrants or Rights 6,944,446   6,944,446          
Class of Warrant or Right, Exercise Price of Warrants or Rights1 $ 0.61   $ 0.61          
Class of Warrant or Right, Exercise Price of Warrants or Rights $ 0.61   $ 0.61          
Stock Repurchase Program, Number of Shares Authorized to be Repurchased 6,944,446   6,944,446          
Stock Repurchase Programme Purchase Price $ 0.36              
Warrants And Rights Outstanding Maturity Term     5 years          
February 2022 [Member]                
Class of Stock [Line Items]                
Number Of Common Stock To Be Issued Upon Conversion Of Warrants         11,432      
Class of Warrant or Right, Exercise Price of Warrants or Rights1   $ 47     $ 47 $ 47    
Class of Warrant or Right, Exercise Price of Warrants or Rights   47     $ 47 $ 47    
Warrant [Member]                
Class of Stock [Line Items]                
Number Of Common Stock To Be Issued Upon Conversion Of Warrants         11,432      
Fair Value Adjustment of Warrants         $ 1,543 $ 4,515    
Class of Warrant or Right, Exercise Price of Warrants or Rights1   0.47     $ 0.47 $ 0.47    
Class of Warrant or Right, Exercise Price of Warrants or Rights   0.47     $ 0.47 $ 0.47    
Warrant [Member] | August 2021                
Class of Stock [Line Items]                
Number Of Common Stock To Be Issued Upon Conversion Of Warrants           11,432    
Warrant [Member] | November 2022                
Class of Stock [Line Items]                
Number Of Common Stock To Be Issued Upon Conversion Of Warrants         1,432      
Class of Warrant or Right, Exercise Price of Warrants or Rights1   41     $ 41 $ 41    
Class of Warrant or Right, Exercise Price of Warrants or Rights   41     41 41    
Warrant [Member] | February 2022 [Member]                
Class of Stock [Line Items]                
Class of Warrant or Right, Exercise Price of Warrants or Rights1   0.41     0.41 0.41    
Class of Warrant or Right, Exercise Price of Warrants or Rights   0.41     0.41 0.41    
Warrant [Member] | February 2023 [Member]                
Class of Stock [Line Items]                
Class of Warrant or Right, Exercise Price of Warrants or Rights1   47     47 47    
Class of Warrant or Right, Exercise Price of Warrants or Rights   47     47 47    
Warrant [Member] | August 2022                
Class of Stock [Line Items]                
Class of Warrant or Right, Exercise Price of Warrants or Rights1   41     41 41    
Class of Warrant or Right, Exercise Price of Warrants or Rights   $ 41     $ 41 $ 41    
Director [Member]                
Class of Stock [Line Items]                
Share-based Compensation         $ 11,250 $ 30,000    
Restricted common stock authorized for interest payable         34,121 88,282    
President [Member]                
Class of Stock [Line Items]                
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Authorized             525,000  
Share-based Compensation         $ 47,260 $ 141,780    
Employee Service Share-based Compensation, Nonvested Awards, Compensation Not yet Recognized, Stock Options   $ 418,912     $ 418,912 $ 418,912    
Consulting Services [Member]                
Class of Stock [Line Items]                
Restricted common stock authorized for interest payable         183,723 459,176    
Series A Convertible Preferred Stock [Member] | Minimum [Member]                
Class of Stock [Line Items]                
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Discount for Postvesting Restrictions           31.25%    
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Volatility Rate           79.20%    
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Risk Free Interest Rate           2.44%    
Series A Convertible Preferred Stock [Member] | Maximum [Member]                
Class of Stock [Line Items]                
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Discount for Postvesting Restrictions           33.16%    
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Volatility Rate           90.60%    
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Risk Free Interest Rate           2.50%    
Series A Preferred Stock [Member]                
Class of Stock [Line Items]                
Stock Issued During Period, Value, Issued For Services         $ 75,500 $ 181,960    
Share Based Compensation Arrangement By Share Based Payment Award, Voting Rights, Percentage           26.63%    
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Term           4 years    
Series A Preferred Stock [Member] | Minimum [Member]                
Class of Stock [Line Items]                
Share Based Compensation Arrangement By Share Based Payment Award, Voting Rights, Percentage           19.28%    
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Term           1 year 7 months 2 days    
Share Price   $ 0.20     $ 0.20 $ 0.20    
Series A Preferred Stock [Member] | Maximum [Member]                
Class of Stock [Line Items]                
Share Based Compensation Arrangement By Share Based Payment Award, Voting Rights, Percentage           19.52%    
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Term           1 year 9 months    
Share Price   $ 0.58     $ 0.58 $ 0.58