XML 54 R42.htm IDEA: XBRL DOCUMENT v3.10.0.1
PREFERRED STOCK AND DETACHABLE WARRANTS (Details Narrative)
1 Months Ended 3 Months Ended 6 Months Ended
May 31, 2016
USD ($)
Jun. 30, 2018
USD ($)
$ / shares
shares
Mar. 31, 2018
Jun. 30, 2017
USD ($)
Jun. 30, 2018
USD ($)
$ / shares
shares
Jun. 30, 2017
USD ($)
Jun. 24, 2020
$ / shares
Dec. 31, 2017
USD ($)
$ / shares
shares
Jun. 24, 2017
$ / shares
Dec. 31, 2016
USD ($)
Class of Stock [Line Items]                    
Preferred stock, shares authorized | shares   50,000,000     50,000,000     50,000,000    
Preferred stock, par value (in dollars per share) | $ / shares   $ 0.001     $ 0.001          
Liabilities at fair value   $ 2,201,246     $ 2,201,246     $ 2,245,408    
Convertible preferred stock, beneficial conversion feature   5,737,796     5,737,796          
Private placement fees         1,400,000          
Dividends payable   $ 1,359,423     $ 1,359,423     $ 836,207    
Series A Preferred Stock                    
Class of Stock [Line Items]                    
Preferred stock, shares authorized | shares   5,000,000     5,000,000     5,000,000    
Preferred stock, par value (in dollars per share) | $ / shares   $ 0.001     $ 0.001     $ 0.001    
Preferred stock, shares issued | shares   419,859     419,859     453,567    
Preferred stock, shares outstanding | shares   419,859     419,859     453,567    
Series B Preferred Stock                    
Class of Stock [Line Items]                    
Temporary equity, shares authorized | shares   10,000,000     10,000,000     10,000,000    
Temporary equity, shares issued | shares   3,499,059     3,499,059     3,427,597    
Temporary equity, shares outstanding | shares   3,499,059     3,499,059     3,427,597    
Preferred stock, dividend percentage         6.00%          
Dividends per share (in dollars per share) | $ / shares         $ 3.10          
Redemption price per share (in dollars per share) | $ / shares                 $ 3.10  
Temporary equity, warrants issued   $ 653,807     $ 653,807          
Dividends payable   137,963     137,963     $ 139,186    
Dividends paid in kind   139,186   $ 139,186 278,372 $ 353,413        
Carrying amount of preferred shares   $ 7,931,530   6,449,076 $ 7,931,530 6,449,076   $ 7,190,467   $ 5,676,467
Series B Preferred Stock | Liability                    
Class of Stock [Line Items]                    
Expected term (years)   2 years 2 months 18 days     2 years 2 months 18 days          
Series B Preferred Stock | Liability | Expected Dividend Rate                    
Class of Stock [Line Items]                    
Warrant measurement input   0.00     0.00          
Series B Preferred Stock | Liability | Risk Free Interest Rate                    
Class of Stock [Line Items]                    
Warrant measurement input   0.0258     0.0258          
Series B Preferred Stock | Liability | Minimum | Expected Volatility Rate                    
Class of Stock [Line Items]                    
Warrant measurement input   0.76     0.76          
Series B Preferred Stock | Liability | Maximum | Expected Volatility Rate                    
Class of Stock [Line Items]                    
Warrant measurement input   1.00     1.00          
Series B Preferred Stock | Warrant                    
Class of Stock [Line Items]                    
Liabilities at fair value   $ 7,028,067     $ 7,028,067          
Series B Preferred Stock | Forecast                    
Class of Stock [Line Items]                    
Redemption price per share (in dollars per share) | $ / shares             $ 3.10      
Series B1 Preferred Stock                    
Class of Stock [Line Items]                    
Temporary equity, shares authorized | shares   17,000,000     17,000,000     17,000,000    
Temporary equity, shares issued | shares   13,105,989     13,105,989     13,151,989    
Temporary equity, shares outstanding | shares   13,105,989     13,105,989     13,151,989    
Preferred stock, dividend percentage         6.00%          
Dividends per share (in dollars per share) | $ / shares         $ 1.56          
Redemption price per share (in dollars per share) | $ / shares                 $ 1.72  
Convertible preferred stock, beneficial conversion feature $ 2,371,106                  
Private placement fees 600,000                  
Temporary equity, warrants issued   $ 1,547,439     $ 1,547,439          
Dividends payable   396,717     396,717     $ 276,144    
Dividends paid in kind   401,517   276,144 $ 683,044 568,697        
Preferred stock, dividends percentage, failure to meet EBITDA thresholds     9.00%   9.00%          
Carrying amount of preferred shares   $ 16,100,770   $ 14,801,147 $ 16,100,770 $ 14,801,147   $ 15,769,478   $ 13,927,788
Series B1 Preferred Stock | Liability                    
Class of Stock [Line Items]                    
Expected term (years)   3 years 7 months 10 days     3 years 7 months 10 days          
Series B1 Preferred Stock | Liability | Expected Dividend Rate                    
Class of Stock [Line Items]                    
Warrant measurement input   0.00     0.00          
Series B1 Preferred Stock | Liability | Risk Free Interest Rate                    
Class of Stock [Line Items]                    
Warrant measurement input   0.0272     0.0272          
Series B1 Preferred Stock | Liability | Minimum | Expected Volatility Rate                    
Class of Stock [Line Items]                    
Warrant measurement input   0.76     0.76          
Series B1 Preferred Stock | Liability | Maximum | Expected Volatility Rate                    
Class of Stock [Line Items]                    
Warrant measurement input   1.00     1.00          
Series B1 Preferred Stock | Warrant                    
Class of Stock [Line Items]                    
Liabilities at fair value $ 2,867,264                  
Series B1 Preferred Stock | Forecast                    
Class of Stock [Line Items]                    
Redemption price per share (in dollars per share) | $ / shares             $ 1.56      
Series C Preferred Stock                    
Class of Stock [Line Items]                    
Preferred stock, shares authorized | shares   44,000     44,000     44,000    
Preferred stock, par value (in dollars per share) | $ / shares   $ 0.001     $ 0.001     $ 0.001    
Preferred stock, shares issued | shares   31,568     31,568     31,568    
Preferred stock, shares outstanding | shares   31,568     31,568     31,568