XML 42 R31.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
Sep. 09, 2016
Mar. 09, 2017
Mar. 09, 2017
Feb. 28, 2017
Feb. 23, 2017
Mar. 31, 2017
Mar. 31, 2016
Dec. 31, 2016
Dec. 31, 2015
Interest expense           $ 15,350 $ 15,220
Accretion of debt discount           $ (174,629) $ (165,481)
Common stock shares reserved under stock option plan           19,595,000   19,595,000  
Exercise Price               $ 1.25  
Market price of common stock               $ 1.54  
Estimated volatility               92.30%  
Risk free interest rate               1.23%  
Expected dividend rate               0.00%  
Expected life               5 years  
Fair value               $ 340,735  
Beneficial conversion intrinsic value               359,265  
Debt discount               $ 700,000  
Period for accretion of discount               1 year 3 months  
KCC [Member] | Loan agreement [Member]                  
Interest expense           $ 12,345      
Accretion of debt discount           131,799      
Convertible debt financing, Maximum amount $ 900,000                
Interest rate 7.00%       7.00%        
Maturity date Dec. 31, 2017       Feb. 23, 2018        
Convertible debt financing, Loan received $ 700,000       $ 395,000        
Convertible debt financing, Remaining amount $ 200,000                
Debt instrument terms of conversion feature

(i) $1.54, or the closing price of the Company’s common stock on the day prior to the issuance of the Note or (ii) a 20% discount to the average closing price of the Company’s common stock for the five days prior to the date on which KCC elects to convert the Note, subject to a floor price of $1.23

      (i) $3.45; or (ii) a 20% discount to the average closing price of the Company’s common stock for the five days prior to the date on which the Holder(s) elect to convert the February 2017 Note(s), subject to a floor price of $2.76.        
Exercise Price $ 1.25                
Market price of common stock $ 1.54                
Estimated volatility 92.30%                
Risk free interest rate 1.23%                
Expected dividend rate 0.00%                
Expected life 5 years                
Fair value $ 340,735                
Beneficial conversion intrinsic value 359,265                
Debt discount $ 700,000         $ 402,720      
Period for accretion of discount 1.25 years        

The remaining debt discount of $402,720 will be amortized over the next three quarters through December 31, 2017

     
KCC [Member] | Series F Warrant [Member] | Loan agreement [Member]                  
Common stock shares reserved under stock option plan       114,493          
Debt instrument terms of conversion feature       (i) $3.45; or (ii) a 20% discount to the average closing price of the Company’s common stock for the five days prior to the date on which the Holder elects to exercise their Series F Warrant.          
KCC [Member] | Series E Warrant [Member] | Loan agreement [Member]                  
Common stock shares reserved under stock option plan 584,416                
Debt instrument terms of conversion feature

(i) $1.54, the closing price of the Company’s common stock on the day prior to issuance of the Series E Warrant; or (ii) a 20% discount to the average closing price of the Company’s common stock for the five days prior to the date on which KCC elects to exercise the Series E Warrant

               
Joseph Sierchio [Member] | Loan agreement [Member]                  
Interest rate         7.00%        
Maturity date         Feb. 23, 2018        
Convertible debt financing, Loan received         $ 25,000        
Debt instrument terms of conversion feature         (i) $3.45; or (ii) a 20% discount to the average closing price of the Company’s common stock for the five days prior to the date on which the Holder(s) elect to convert the February 2017 Note(s), subject to a floor price of $2.76.        
Joseph Sierchio [Member] | Series F Warrant [Member] | Loan agreement [Member]                  
Common stock shares reserved under stock option plan       7,246          
Debt instrument terms of conversion feature       (i) $3.45; or (ii) a 20% discount to the average closing price of the Company’s common stock for the five days prior to the date on which the Holder elects to exercise their Series F Warrant.          
February 2017 Loan Agreements [Member] | From February 23, 2017 to March 9, 2017 [Member]                  
Interest expense           $ 3,005      
Accretion of debt discount           42,830      
Debt discount           $ 400,456      
Period for accretion of discount          

The remaining debt discount of $400,456 will be amortized over the next four quarters through March 31, 2018

     
February 2017 Loan Agreements [Member] | From February 23, 2017 to March 9, 2017 [Member] | Series F Warrant [Member]                  
Common stock shares reserved under stock option plan   128,985 128,985            
Debt instrument terms of conversion feature    

(i) $3.45, the closing price of the Company’s common stock as quoted on the OTCQB on the day prior to issuance of the Warrant; or (ii) a twenty percent (20%) discount to the average closing price of the Company’s common stock as quoted on the OTCQB for the five days prior to the date on which the holder elects to exercise the Warrant

           
February 2017 Loan Agreements [Member] | From February 23, 2017 to March 9, 2017 [Member] | KCC [Member]                  
Convertible debt financing, Maximum amount   $ 395,000 $ 395,000            
Interest rate   7.00% 7.00%            
Maturity date   Feb. 23, 2018              
Debt instrument terms of conversion feature  

(i) $3.45, the closing price of the Company’s common stock on the day prior to the issuance of the February 2017 Notes or (ii) a 20% discount to the average closing price of the Company’s common stock for the five days prior to the date on which the Holder(s) elect to convert the February 2017 Note(s), subject to a floor price of $2.76

             
February 2017 Loan Agreements [Member] | From February 23, 2017 to March 9, 2017 [Member] | KCC [Member] | Series F Warrant [Member]                  
Common stock shares reserved under stock option plan   114,493 114,493            
Debt instrument terms of conversion feature  

(i) $3.45, the closing price of the Company’s common stock on the day prior to issuance of the Series F Warrant; or (ii) a 20% discount to the average closing price of the Company’s common stock for the five days prior to the date on which the Holder elects to exercise their Series F Warrant

             
February 2017 Loan Agreements [Member] | From February 23, 2017 to March 9, 2017 [Member] | Investor [Member]                  
Convertible debt financing, Maximum amount   $ 25,000 $ 25,000            
Interest rate   7.00% 7.00%            
Maturity date   Feb. 23, 2018              
Debt instrument terms of conversion feature  

(i) $3.45, the closing price of the Company’s common stock on the day prior to the issuance of the February 2017 Notes or (ii) a 20% discount to the average closing price of the Company’s common stock for the five days prior to the date on which the Holder(s) elect to convert the February 2017 Note(s), subject to a floor price of $2.76

             
February 2017 Loan Agreements [Member] | From February 23, 2017 to March 9, 2017 [Member] | Investor [Member] | Series F Warrant [Member]                  
Common stock shares reserved under stock option plan   7,246 7,246            
Debt instrument terms of conversion feature  

(i) $3.45, the closing price of the Company’s common stock on the day prior to issuance of the Series F Warrant; or (ii) a 20% discount to the average closing price of the Company’s common stock for the five days prior to the date on which the Holder elects to exercise their Series F Warrant

             
February 2017 Loan Agreements [Member] | From February 23, 2017 to March 9, 2017 [Member] | Joseph Sierchio [Member]                  
Convertible debt financing, Maximum amount   $ 25,000 $ 25,000            
Interest rate   7.00% 7.00%            
Maturity date   Feb. 23, 2018              
Debt instrument terms of conversion feature  

(i) $3.45, the closing price of the Company’s common stock on the day prior to the issuance of the February 2017 Notes or (ii) a 20% discount to the average closing price of the Company’s common stock for the five days prior to the date on which the Holder(s) elect to convert the February 2017 Note(s), subject to a floor price of $2.76

             
February 2017 Loan Agreements [Member] | From February 23, 2017 to March 9, 2017 [Member] | Joseph Sierchio [Member] | Series F Warrant [Member]                  
Common stock shares reserved under stock option plan   7,246 7,246            
Debt instrument terms of conversion feature  

(i) $3.45, the closing price of the Company’s common stock on the day prior to issuance of the Series F Warrant; or (ii) a 20% discount to the average closing price of the Company’s common stock for the five days prior to the date on which the Holder elects to exercise their Series F Warrant