XML 49 R29.htm IDEA: XBRL DOCUMENT v3.10.0.1
Business Combination (Tables)
12 Months Ended
Dec. 31, 2017
Business Combinations [Abstract]  
Schedule of fair value allocation of assets acquired and liabilities assumed at the acquisition date
Prepaid assets  $32,118 
Goodwill   3,993,730 
Customer list   220,000 
Trade mark   86,000 
Favorable lease   307,000 
Property and equipment   8,154,667 
Deposits and other long-term assets   152,117 
Derivative liability   (82,632)
Promissory notes – related party   (8,050,000)
Convertible promissory note - related party   (9,500,000)
Debt discount   4,687,000 
Schedule of pro forma information
   Year ended December 31, 
   2017   2016 
   (unaudited)   (unaudited) 
Revenues:        
As reported  $2,096,903   $482,895 
Proforma (uaudited)  $2,283,906   $3,128,509 
           
Net loss:          
As reported  $(9,160,893)  $(2,933,543)
Proforma (unaudited)  $(9,168,596)  $(3,348,579)
           
Basic and diluted net loss per share:          
As reported  $(23.09)  $(9.25)
Proforma (unaudited)  $(23.11)  $(10.56)
Schedule of fair value of El Toro
   January 1,
2016
 
Prepaid rent  $34,287 
Property and equipment   1,271,617 
Deposits   38,669 
Total assets acquired   1,344,573 
      
Checks written in excess of bank balance   3,434 
Accounts payable   68,145 
Accounts payable - related party   55,249 
Deferred rent   24,147 
Accrued expenses   1,566 
Accrued interest - related party   122,582 
Subordinated notes payable to members   700,826 
Long-term debt   1,300,000 
Net liabilities acquired  $(931,376)