XML 25 R63.htm IDEA: XBRL DOCUMENT v3.20.1
Stockholders' Deficit (Details Textual) - USD ($)
1 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Apr. 13, 2018
Mar. 02, 2018
May 31, 2019
Mar. 31, 2018
Mar. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Dec. 31, 2018
Feb. 29, 2020
Aug. 01, 2018
Apr. 12, 2018
Stockholders' Deficit (Textual)                      
Dividend payable rate           8.00%          
Non-compounding dividend percentage           12.00%          
Preferred stock dividends per share           $ 3.00          
Common stock, par value           0.0001   $ 0.0001      
Liquidation preference per share           $ 3.00       $ 3.00  
Common stock, shares           3,709,696   2,258,530      
Stock-based compensation expense           $ 172,524 $ 383,223        
Unvested outstanding stock options           656,000 7,664,000 $ 0      
Accrued dividends           $ 26,459   $ 17,227      
Reserved for grant           1,430,750     9,250,000    
Options available for grant           1,650,000          
Fair value of the warrants           390,532        
Conversion rights, description           If the closing price on all domestic securities exchanges on which the Common Stock may at the time be listed exceeds $6.00 per share for 30 consecutive trading days and the daily trading volume of the common stock is at least 20,000 shares for that same period, each share of Preferred Stock will automatically convert to one share of the Company's common stock.   Options vest ratably over three years. One-quarter (1/4) of the options vest and become exercisable on the grant date.      
Estimated value of warrants           $ 2,057,098 $ 3,220,400        
Liquidation price           $ 3.00          
Investor [Member]                      
Stockholders' Deficit (Textual)                      
Common stock shares issued   1,000,000                  
Common stock, per share   $ 2.50 $ 2.50                
Aggregate principal amount   $ 2,500,000                  
Description of equity   Each Unit consists of (i) one share of the Company's common stock, and (ii) a detachable warrant to purchase one share of common stock at an exercise price of $2.50 per share exercisable for ten years from the date of issuance. The Company estimated the fair value of the warrants to be approximately $393,356 through the Black-Scholes Pricing Model, calculated with a ten-year term; 65% volatility; 2.94% discount rate and the assumption of no dividends. The Company did not pay any commissions in connection with the sale of these Units. Each 2019 Unit consists of (i) one share of the Company's common stock, par value $0.0001 per share, and (ii) a warrant to purchase one share of common stock at an exercise price of $2.50 per share exercisable for ten years from the date of issuance. The Company sold a total of 4,560,000 2019 Units for aggregate gross proceeds of $11,400,000. The Company did not pay underwriter discounts or commissions in connection with the sale of these 2019 Units. The fair value of the warrants issued determined using the Black-Scholes pricing model was $2,057,098, calculated with a ten-year term; 60% volatility, 2.49% discount rates; and the assumption of no dividends.                
Warrants, terms   10 years                  
Volatility   65.00%                  
Discount rate   2.94%                  
Dividends   0.00%                  
Unit price   $ 2.50 $ 2.50                
Stock Options [Member]                      
Stockholders' Deficit (Textual)                      
Common stock, shares                     4,250,000
Options available for grant                     6,250,000
Series A Preferred Stock [Member]                      
Stockholders' Deficit (Textual)                      
Separation agreement, description The Company issued 100,000 shares of Series A Preferred stock containing 15:1 voting rights to a related party for advisory services rendered to the Company.                    
Preferred stock issued 100,000                    
Fair value of the warrants $ 234,000                    
Warrants [Member]                      
Stockholders' Deficit (Textual)                      
Warrants outstanding               $ 75,340      
Warrants issued           8,853,894 2,342,999 4,293,894      
Warrants, terms               5 years      
Volatility               49.00%      
Discount rate               2.85%      
Dividends               0.00%      
Description of warrant               The Company issued 999,999 warrants contingent on continued employment. The warrants vest in three tranches of 333,333 warrants each year during 2019, 2020, and 2021. The fair value of the warrants issued, determined using the Black-Scholes pricing model, was $149,390, calculated with six-, seven-, and eight-year terms, respectively; 55%, 51%, and 53% volatility, respectively; 2.8%, 2.85%, and 2.87% discount rate, respectively, and the assumption of no dividends. During the six months ended June 30, 2019 and 2018, the Company has recorded warrant-based compensation expense of $27,000 and $0, respectively, associated with the warrants.      
Warrant-based compensation expense               $ 0      
Warrants [Member] | Stock Options [Member]                      
Stockholders' Deficit (Textual)                      
Warrants issued               747,223      
Warrants, terms               10 years      
Volatility               65.00%      
Discount rate               2.85%      
Dividends               0.00%      
Description of warrant               The Company issued 1,602,000 warrants associated with the Secured convertible promissory notes. The fair value of the warrants issued determined using the Black-Scholes pricing model was $747,223, calculated with a ten-year term; 65% volatility, 2.89%, 2.85%, or 3.00% discount rates; and the assumption of no dividends.      
Common Stock [Member]                      
Stockholders' Deficit (Textual)                      
Separation agreement, description           On April 1, 2019, the Company issued 117,092 shares of common stock with an approximate fair value of $292,730 to settle the Separation Agreement with a former officer to settle $37,500 of advances and approximately $300,000 of the accounts payable - related party.          
Company issued shares of common stock         1,000,000            
Common Stock [Member] | Thunder Ridge [Member]                      
Stockholders' Deficit (Textual)                      
Company issued shares of common stock               500,000      
Conversion rights, description           The Company agreed to issue 2,240,000 and 4,560,000 shares of common stock pursuant to the Sheehy acquisition and the sale of 2019 Units, respectively.          
Common stock subscribed [Member]                      
Stockholders' Deficit (Textual)                      
Company issued shares of common stock                    
Subscription Agreement [Member]                      
Stockholders' Deficit (Textual)                      
Common stock, per share               $ 2.50      
Aggregate principal amount               $ 468,655      
Warrants issued               187,462      
Warrants, exercise price               $ 2.50      
Fair value of the warrants               $ 87,294      
Unit price               $ 2.50      
Escrow Agreement [Member]                      
Stockholders' Deficit (Textual)                      
Common stock shares issued             240,000        
Expected term of the warrants       5 years              
Proceeds to paid shareholders party, percentage       25.00%              
Warrants issued             240,000        
Warrants, exercise price       $ 6.11              
Estimated value of warrants       $ 9,179              
Volatility       49.00%              
Discount rate       2.85%              
Dividends       0.00%