XML 31 R19.htm IDEA: XBRL DOCUMENT v3.10.0.1
Significant and Critical Accounting Policies and Practices (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2018
Dec. 31, 2017
Accounting Policies [Abstract]    
Schedule of Consolidated Interest in Controlling Entities  

The consolidated financial statements include all accounts of the entities as of the reporting period ending date(s) and for the reporting period(s) as follows:

 

Name of consolidated
subsidiary or entity
  State or other jurisdiction
of
incorporation or
organization
  Date of incorporation
or formation (date of
acquisition, if
applicable)
  Attributable interest  
               
KTC Corp.   The State of Nevada, U.S.A.   September 20, 2010     100 %
                 
Kicking the Can L.L.C.   The State of Delaware, U.S.A.   April 17, 2009     100 %
                 
Wizard World Digital, Inc.   The State of Nevada, U.S.A.   March 18, 2011     100 %
                 
Wiz Wizard, LLC   The State of Delaware, U.S.A.   December 29, 2014     100 %
                 
ButtaFyngas, LLC   The State of Delaware, U.S.A.   April 10, 2015     50 %

Schedule of Inventories

Inventories are stated at average cost using the first-in, first-out (FIFO) valuation method. Inventory was comprised of the following:

 

    June 30, 2018     December 31, 2017  
Finished goods   $ -     $ 1,204  

Inventories are stated at average cost using the first-in, first-out (FIFO) valuation method. Inventory was comprised of the following:

 

    December 31, 2017     December 31, 2016  
Finished goods   $ 1,204     $ -  

Schedule of Estimated Useful Life

Depreciation is computed by the straight-line method (after taking into account their respective estimated residual values) over the estimated useful lives of the respective assets as follows:

 

    Estimated Useful
Life (Years)
 
       
Computer equipment     3  
         
Equipment     2-5  
         
Furniture and fixture     7  
         
Leasehold improvements     *  

 

(*) Amortized on a straight-line basis over the term of the lease or the estimated useful lives, whichever period is shorter.

Depreciation is computed by the straight-line method (after taking into account their respective estimated residual values) over the estimated useful lives of the respective assets as follows:

 

    Estimated Useful
Life (Years)
 
       
Computer equipment     3  
         
Equipment     2-5  
         
Furniture and fixture     7  
         
Leasehold improvements     *  

 

(*) Amortized on a straight-line basis over the term of the lease or the estimated useful lives, whichever period is shorter.

Schedule of Contingent Share Issuance Arrangements, Stock Options and Warrants

The following table shows the outstanding dilutive common shares excluded from the diluted net income (loss) per share calculation as they were anti-dilutive:

 

     

Contingent shares issuance

arrangement, stock options

or warrants

 
     

For the Six

Months

Ended

June 30, 2018

     

For the Six

Months

Ended

June 30, 2017

 
                 
Convertible note     16,666,667       16,666,667  
Common stock options     3,743,000       4,645,000  
Common stock warrants     16,666,667       16,666,667  
                 
Total contingent shares issuance arrangement, stock options or warrants     37,076,334       37,978,334  

The following table shows the outstanding dilutive common shares excluded from the diluted net income (loss) per share calculation as they were anti-dilutive:

 

    Contingent shares issuance
arrangement, stock options or warrants
 
    For the Year
Ended
December 31, 2017
    For the Year
Ended
December 31, 2016
 
                 
Convertible note     16,666,667       16,666,667  
Common stock options     4,043,000       5,319,000  
Common stock warrants     16,666,667       16,666,667  
                 
Total contingent shares issuance arrangement, stock options or warrants     37,376,334       38,652,334  

Summary of Derivative Liability Activity  

The following table provides a summary of the derivative liability activity as a result of the adoption of ASU 2017-11:

 

    Warrants     Convertible
Note
    Total  
Balance – December 31, 2015   $ -     $ -     $ -  
Issuance of derivative liabilities     5,206,444       2,294,435       7,500,879  
Extinguishment of derivative liability from exercise of warrants     (2,831,851 )     -       (2,831,851 )
Change in fair value of derivative liability     825,544       1,004,165       1,829,709  
Reclassified derivative liabilities of adoption     (3,200,137 )     (3,298,000 )     (6,498,737 )
Balance – December 31, 2016   $ -     $ -     $ -  

Schedule of Revisions and Corresponding Effects On Consolidated Balance Sheet and Operation

Tabular summaries of the revisions and the corresponding effects on the statement of earnings for the three and six months ended June 30, 2017 are presented below:

 

   

Consolidated Statement of Operations

Three Months Ended June 30, 2017

 
    Previously Reported     Revisions     Revised Reported  
Change in fair value of derivative liabilities   $ (238,069 )   $ 238,069     $ -  
                         
Net loss   $ (2,226,573 )   $ 238,069     $ (1,988,654 )
                         
Net loss per common share:                        
Basic   $ (0.03 )   $ (0.00 )   $ (0.02 )
Diluted   $ (0.03 )   $ (0.00 )   $ (0.02 )
                         

 

Tabular summaries of the revisions and the corresponding effects on the statement of earnings for the six months ended June 30, 2017 are presented below:

 

   

Consolidated Statement of Operations

Six Months Ended June 30, 2017

 
    Previously Reported     Revisions    

Revised

Reported

 
Change in fair value of derivative liabilities   $ 1,645,372     $ (1,645,372 )   $ -  
                         
Net loss   $ (1,710,043 )   $ (1,645,372 )   $ (3,355,415 )
                         
Net loss per common share:                        
Basic   $ (0.03 )   $ (0.02 )   $ (0.05 )
Diluted   $ (0.03 )   $ (0.02 )   $ (0.05 )

Tabular summaries of the revisions and the corresponding effects on the consolidated balance sheet as of December 31, 2016 and consolidated statement of earnings for the year ended December 31, 2016 are presented below:

 

    Consolidated Balance Sheet  
    December 31, 2016  
    Previously           Revised  
    Reported     Revisions     Reported  
Convertible promissory note – related party, net   $ 1,456     $ 1,025,720     $ 1,027,176  
                         
Derivative liabilities – related party     6,498,737       (6,498,737 )     -  
                         
Additional paid in capital     21,132,386       (1,467,767 )     19,664,619  
                         
Accumulated deficit     (24,529,440 )     6,940,783       (17,588,657 )

 

   

Consolidated Statement of Operations

Year ended December 31, 2016

 
    Previously Reported     Revisions    

Revised

Reported

 
Interest expense   $ (26,676 )   $ 195     $ (26,481 )
                         
Change in fair value of derivative liabilities     (1,829,709 )     1,829,709       -  
                         
Derivative expense     (5,110,879 )     5,110,879       -  
                         
Net loss   $ (8,448,886 )   $ 6,940,783     $ (1,508,103 )
                         
Net loss per ordinary share:                        
Basic   $ (0.16 )   $ (0.13 )   $ (0.03 )