XML 33 R24.htm IDEA: XBRL DOCUMENT v3.7.0.1
Debt (Details Narrative) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Sep. 09, 2016
Mar. 09, 2017
Mar. 09, 2017
Feb. 28, 2017
Feb. 23, 2017
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Dec. 31, 2016
Interest expense           $ 20,516 $ 35,866  
Accretion of debt discount           (243,781) (418,410)  
Estimated volatility                   92.00%
Loan agreement [Member]                    
Interest expense               25,042    
Accretion of debt discount               265,063    
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.            
KCC [Member] | Loan agreement [Member]                    
Interest expense           12,698        
Accretion of debt discount           133,264        
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 (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         $ 289,939        
Period for accretion of discount 1.25 years        

The remaining debt discount of $289,939 will be amortized over the next two 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; 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.                  
February 2017 Loan Agreements [Member] | From February 23, 2017 to March 9, 2017 [Member]                    
Interest expense           $ 7,819   10,824    
Accretion of debt discount           110,517   $ 153,347    
Debt discount           $ 289,939        
Period for accretion of discount          

The remaining debt discount of $400,456 will be amortized over the next three 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] | 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

               
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