XML 43 R31.htm IDEA: XBRL DOCUMENT v3.19.1
Stockholder's Equity (Tables)
3 Months Ended
Mar. 31, 2019
Equity [Abstract]  
Schedule of Shareholder's Equity

    Common Stock     Paid-in     Accumulated    

Total

Stockholders’

 
    Shares     Amount     Capital     Deficit     Equity  
Balance, December 31, 2018     8,764,085     $ 876     $ 45,888,872     $ (27,138,630 )   $ 18,751,118  
Issuance of common stock for services by third parties     -       -       5,476       -       5,476  
Issuance of common stock for services by employees     8,338       1       48,443       -       48,444  
Issuance of common stock for purchase Craft Canning + Bottling, LLC     338,212       34       2,079,970       -       2,080,004  
Stock-based compensation     -       -       191,856       -       191,856  
Adjustment to accumulated deficit for adoption of ASC 842     -       -       -       (187,353 )     (187,353 )
Contributed capital     -       -       14,000       -       14,000  
Net loss attributable to common shareholders     -       -       -       (2,943,439 )     (2,943,439 )
Balance, March 31, 2019     9,110,635     $ 911     $ 48,228,617     $ (30,269,422 )   $ 17,960,106  

Summary of Stock Option Activity

A summary of all stock option activity at and for the three months ended March 31, 2019 is presented below:

 

    # of Options    

Weighted- Average

Exercise Price

 
Outstanding at December 31, 2018     895,858     $ 5.62  
Options granted     -     $    
Options exercised     -          
Options canceled     -          
Outstanding at March 31, 2019     895,858     $ 5.62  
                 
Exercisable at March 31, 2019     476,367     $ 5.71  

Schedule of Weighted-average Assumptions Used in Black-scholes Valuation Method

Black-Scholes option-pricing model using the weighted-average assumptions below:

 

Volatility     31 %
Risk-free interest rate     2.51 %
Expected term (in years)     3.0  
Expected dividend yield     -  
Fair value of common stock   $ 6.10  

Summary of Warrant Activity

A summary of activity in warrants is as follows:

 

    Warrants     Weighted Average Remaining Life     Weighted Average Exercise Price     Aggregate Intrinsic Value  
                         
Outstanding at December 31, 2018     1,083,435       1.04 years     $ 6.83     $          -  
                                 
Three months ended March 31, 2019:                                
Granted     146,262       2.75 years     $ 7.80     $ -  
Exercised     -       -     $ -       -  
Forfeited and cancelled     -       -     $ -       -  
                                 
Outstanding at March 31, 2019     1,229,697       1.27 years     $ 6.95     $ -