XML 84 R64.htm IDEA: XBRL DOCUMENT v3.8.0.1
Share-Based Compensation (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Apr. 04, 2017
Nov. 02, 2016
May 13, 2016
Nov. 07, 2014
Dec. 31, 2017
Nov. 30, 2017
Dec. 31, 2016
Jun. 30, 2017
Jun. 30, 2016
Dec. 31, 2017
Dec. 31, 2016
Oct. 12, 2016
Nov. 30, 2014
Sep. 19, 2014
Option expiration term                   2 years 1 month 24 days        
Unrecognized compensation expense         $ 1,025,157         $ 1,025,157        
Stock compensation expense                   499,000        
Options intrinsic value         $ 2,097,415         2,097,415        
Fair value of option                   $ 25 [1]      
Number of options exercised                   (291,402)      
Option exercise price per share                   $ 6.39 $ 0.13      
Stock options exercised                   $ 0.0001      
Discount rate                   1.47%        
Expected life                   2 years 6 months        
Expected dividends                   0.00%        
Warrant intrinsic value         $ 0         $ 0        
PlacementAgent [Member] | IPO [Member]                            
Warrant to purchase common share                         50,000  
Warrant exercise price per share                         $ 7.07  
Fair value of warrant           $ 192,591                
Warrant expiration date           Aug. 29, 2022                
Minimum [Member]                            
Discount rate         1.78%   0.97%       0.97%      
Expected life         2 years 29 days   2 years 6 months       2 years 6 months      
Volatility range         69.00%   0.66%       65.00%      
Maximum [Member]                            
Discount rate         2.14%   0.99%       0.99%      
Expected life         4 years 9 months   3 years 11 months 15 days       3 years 11 months 15 days      
Volatility range         71.00%   0.69%       69.00%      
Lackamoola LLC [Member]                            
Warrant to purchase common share       23,904                    
Warrant exercise price per share       $ 7.70                    
Fair value of warrant       $ 62,634                    
Acquisition Agreement [Member] | Everest Display, Inc [Member]                            
Option vested years           4 years                
Option expiration term           5 years                
Number of option purchased           185,018                
Option purchase price per share           $ 7.00                
Fair value of option           $ 634,000                
Chief Financial Officer [Member]                            
Option expiration term           5 years                
Number of option purchased           29,200                
Option purchase price per share           $ 0.0001                
Fair value of option   $ 484,000       $ 204,000                
Number of options exercised   291,402                        
Remaining unvested options   50.00%                        
Chief Financial Officer [Member] | Minimum [Member]                            
Option exercise price per share   $ 0.13                        
Chief Financial Officer [Member] | Maximum [Member]                            
Option exercise price per share   $ 0.0001                        
Chief Operating Officer [Member]                            
Option vested years           3 years                
Option expiration term           5 years                
Number of option purchased           37,829                
Option purchase price per share           $ 7.00                
Fair value of option           $ 126,000                
Series A common Stock [Member]                            
Number of option purchased 18,000                          
Option purchase price per share $ 5.6                          
Fair value of option $ 7,000                          
Class A Common Stock [Member]                            
Option vested years               4 years            
Option expiration term               5 years            
Fair value of warrant                   $ 2,087,840        
Warrant expiration date                   Dec. 31, 2019        
Class A Common Stock [Member] | Consultant [Member]                            
Warrant to purchase common share       23,904               199,203    
Warrant exercise price per share       $ 7.70                    
Class A Common Stock [Member] | Vert Capital [Member]                            
Warrant to purchase common share       796,813               597,610    
Warrant exercise price per share       $ 7.70                    
Class A Common Stock [Member]                            
Option expiration term                 5 years          
Number of option purchased     120,917                      
Option purchase price per share     $ 0.12                      
Fair value of option     $ 109,000                      
2018 [Member]                            
Stock compensation expense                          
Stock Option [Member]                            
Option vested years                   4 years        
Option expiration term                   5 years        
Directors Officers Key Employees Consultants [Member]                            
Share based compensation stock option available for grant         1,577,864         1,577,864       2,390,438
Borad of Directors [Member] | 2018 [Member] | Minimum [Member]                            
Share based compensation stock option available for grant         300,000         300,000        
Borad of Directors [Member] | 2018 [Member] | Maximum [Member]                            
Share based compensation stock option available for grant         2,690,438         2,690,438        
Employees [Member]                            
Option vested years           4 years                
Option expiration term           5 years                
Number of option purchased           4,495                
Option purchase price per share           $ 7.00                
Fair value of option           $ 15,000                
Directors [Member]                            
Option vested years           1 year                
Option expiration term           5 years                
Number of option purchased           100,000                
Option purchase price per share           $ 7.00                
Fair value of option           $ 319,000                
[1] Financial information has been retrospectively adjusted for the acquisitions of Mimio and Genesis