XML 53 R40.htm IDEA: XBRL DOCUMENT v3.7.0.1
Long-Term Debt (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Aug. 10, 2016
Aug. 08, 2016
Dec. 31, 2014
Feb. 28, 2013
Dec. 31, 2012
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Long term loan [1]           $ 16,840,964      
Amortization of Debt Discount           107,975 $ 567,187    
Debt instrument, periodic payment, interest           769,582      
Debt instrument, face amount           $ 2,000,000      
Related Party Loans [Member]                  
Debt instrument, interest rate     7.50%         7.50%  
Proceeds from notes payable to related parties               $ 2,000,000  
Bridge Financing [Member]                  
Fair value assumptions, expected volatility rate           95.00%      
Fair value inputs, discount rate           0.72%      
Fair value assumptions, expected term           5 years      
Machinery Loans [Member]                  
Debt instrument, periodic payment       $ 8,600         $ 9,160
Debt instrument, interest rate       6.00%         6.00%
Debt instrument, maturity date       Feb. 01, 2020          
Loan maturity description                 7-year maturity
Debt payment terms                 84 monthly payments
Proceeds from loan       $ 592,000         $ 627,000
Percentage of business administration                 75.00%
Transportation Loans [Member]                  
Debt instrument, periodic payment           $ 3,050      
Transportation Loans [Member] | Minimum [Member]                  
Debt instrument, interest rate           0.00%      
Loan maturity description           July 2017      
Transportation Loans [Member] | Maximum [Member]                  
Debt instrument, interest rate           8.39%      
Loan maturity description           October 2021      
Airplane Loan [Member]                  
Debt instrument, periodic payment           $ 3,500      
Debt instrument, interest rate           7.35%      
Loan maturity description           May of 2026      
Real Estate Loans [Member]                  
Debt instrument, periodic payment         $ 10,565 $ 39,000      
Debt instrument, interest rate         5.50% 5.25%      
Debt instrument, periodic payment, principal           $ 4,200,000      
Debt instrument, maturity date           Aug. 15, 2018      
Long term loan         $ 1,700,000        
Real Estate Loans [Member] | Superior Auto Body [Member]                  
Debt instrument, periodic payment         $ 7,517        
Debt instrument, interest rate         2.24%        
Long term loan         $ 1,200,000        
Hard Rock Note [Member]                  
Debt instrument, interest rate 5.75%                
Debt instrument, periodic payment, principal $ 1,000,000           2,500,000    
Debt instrument, maturity date           Jan. 15, 2020      
Long term loan           $ 7,846,497 9,738,521    
Business Combination, Consideration Transferred, Liabilities Incurred     $ 12,500,000            
Payments to Acquire Businesses, Gross     12,500,000            
Debt Instrument, Fair Value Disclosure     11,144,000         $ 11,144,000  
Amortization of Debt Discount     $ 1,356,000            
Line of credit outstanding 2,000,000         108,000 567,000    
Debt instrument, periodic payment, interest             $ 406,250    
Stock issued value, restricted stock $ 1,000,000                
Stock issued shares, restricted stock 700,000                
Hard Rock Note [Member] | January 15, 2017 [Member]                  
Debt instrument, periodic payment, interest           129,808      
Hard Rock Note [Member] | March 15, 2017 [Member]                  
Debt instrument, periodic payment, principal           $ 50,000      
Debt instrument, maturity date           Jan. 02, 2017      
Debt instrument, periodic payment, interest           $ 74,356      
Hard Rock Note [Member] | January 15, 2018 [Member]                  
Debt instrument, periodic payment, interest $ 500,000                
Hard Rock Note [Member] | March 15, 2018 [Member]                  
Debt instrument, periodic payment, interest 500,000                
Hard Rock Note [Member] | May 15, 2018 [Member]                  
Debt instrument, periodic payment, interest 500,000                
Hard Rock Note [Member] | July 15, 2018 [Member]                  
Debt instrument, periodic payment, interest 500,000                
Hard Rock Note [Member] | January 15, 2019 [Member]                  
Debt instrument, periodic payment, interest 1,000,000                
Hard Rock Note [Member] | March 15, 2019 [Member]                  
Debt instrument, periodic payment, interest 1,000,000                
Hard Rock Note [Member] | May 15, 2019 [Member]                  
Debt instrument, periodic payment, interest 1,000,000                
Hard Rock Note [Member] | July 15, 2019 [Member]                  
Debt instrument, periodic payment, interest $ 1,000,000                
Bridge Financing [Member]                  
Debt instrument, face amount   $ 1,000,000              
Warrant to purchase maximum of common stock, shares   250,000              
Warrant to purchase maximum of common stock, value   $ 112,024              
[1] Excludes discounts for debt issuance costts.