XML 52 R40.htm IDEA: XBRL DOCUMENT v3.10.0.1
PREFERRED STOCK AND DETACHABLE WARRANTS (Details Narrative)
1 Months Ended 3 Months Ended 6 Months Ended 9 Months Ended
May 31, 2016
USD ($)
Sep. 30, 2018
USD ($)
$ / shares
shares
Mar. 31, 2018
Sep. 30, 2017
USD ($)
Jun. 30, 2018
Sep. 30, 2018
USD ($)
$ / shares
shares
Sep. 30, 2017
USD ($)
Jun. 24, 2020
$ / shares
Dec. 31, 2017
USD ($)
$ / shares
shares
Jun. 24, 2017
$ / shares
Dec. 31, 2016
USD ($)
Class of Stock [Line Items]                      
Preferred stock, shares authorized | shares   50,000,000       50,000,000     50,000,000    
Preferred stock, par value (in dollars per share) | $ / shares   $ 0.001       $ 0.001          
Liabilities at fair value   $ 4,370,379       $ 4,370,379     $ 2,245,408    
Convertible preferred stock, beneficial conversion feature   5,737,796       5,737,796          
Private placement fees           1,400,000          
Dividends payable   $ 3,191,217       $ 3,191,217     $ 1,256,920    
Series A Preferred Stock                      
Class of Stock [Line Items]                      
Preferred stock, shares authorized | shares   5,000,000       5,000,000     5,000,000    
Preferred stock, par value (in dollars per share) | $ / shares   $ 0.001       $ 0.001     $ 0.001    
Preferred stock, shares issued | shares   419,859       419,859     453,567    
Preferred stock, shares outstanding | shares   419,859       419,859     453,567    
Series B Preferred Stock                      
Class of Stock [Line Items]                      
Temporary equity, shares authorized | shares   10,000,000       10,000,000     10,000,000    
Temporary equity, shares issued | shares   3,551,549       3,551,549     3,427,597    
Temporary equity, shares outstanding | shares   3,551,549       3,551,549     3,427,597    
Preferred stock, dividend percentage           6.00%          
Dividends per share (in dollars per share) | $ / shares           $ 3.10          
Redemption price per share (in dollars per share) | $ / shares                   $ 3.10  
Temporary equity, warrants issued   $ 1,357,079       $ 1,357,079          
Dividends payable   165,162       165,162     $ 139,186    
Dividends paid in kind   162,719   $ 139,186   489,282 $ 492,599        
Carrying amount of preferred shares   $ 8,432,160   6,812,524   $ 8,432,160 6,812,524   $ 7,190,467   $ 5,676,467
Series B Preferred Stock | Liability                      
Class of Stock [Line Items]                      
Expected term (years)   2 years 2 months 18 days       2 years 2 months 18 days          
Series B Preferred Stock | Liability | Expected Dividend Rate                      
Class of Stock [Line Items]                      
Warrant measurement input   0.00       0.00          
Series B Preferred Stock | Liability | Risk Free Interest Rate                      
Class of Stock [Line Items]                      
Warrant measurement input   0.0285       0.0285          
Series B Preferred Stock | Liability | Minimum | Expected Volatility Rate                      
Class of Stock [Line Items]                      
Warrant measurement input   0.76       0.76          
Series B Preferred Stock | Liability | Maximum | Expected Volatility Rate                      
Class of Stock [Line Items]                      
Warrant measurement input   1.00       1.00          
Series B Preferred Stock | Warrant                      
Class of Stock [Line Items]                      
Liabilities at fair value   $ 7,028,067       $ 7,028,067          
Series B Preferred Stock | Forecast                      
Class of Stock [Line Items]                      
Redemption price per share (in dollars per share) | $ / shares               $ 3.10      
Series B1 Preferred Stock                      
Class of Stock [Line Items]                      
Temporary equity, shares authorized | shares   17,000,000       17,000,000     17,000,000    
Temporary equity, shares issued | shares   11,074,331       11,074,331     13,151,989    
Temporary equity, shares outstanding | shares   11,074,331       11,074,331     13,151,989    
Preferred stock, dividend percentage           6.00%          
Dividends per share (in dollars per share) | $ / shares           $ 1.56          
Redemption price per share (in dollars per share) | $ / shares                   $ 1.72  
Convertible preferred stock, beneficial conversion feature $ 2,371,106                    
Private placement fees 600,000                    
Temporary equity, warrants issued   $ 3,013,300       $ 3,013,300          
Dividends payable   314,149       314,149     $ 276,144    
Dividends paid in kind   460,035   276,144   1,736,240 848,082        
Preferred stock, dividends percentage, failure to meet EBITDA thresholds     9.00%   9.00%            
Carrying amount of preferred shares   $ 14,387,804   $ 15,280,750   $ 14,387,804 $ 15,280,750   $ 15,769,478   $ 13,927,788
Series B1 Preferred Stock | Liability                      
Class of Stock [Line Items]                      
Expected term (years)   3 years 7 months 10 days       3 years 7 months 10 days          
Series B1 Preferred Stock | Liability | Expected Dividend Rate                      
Class of Stock [Line Items]                      
Warrant measurement input   0.00       0.00          
Series B1 Preferred Stock | Liability | Risk Free Interest Rate                      
Class of Stock [Line Items]                      
Warrant measurement input   0.0295       0.0295          
Series B1 Preferred Stock | Liability | Minimum | Expected Volatility Rate                      
Class of Stock [Line Items]                      
Warrant measurement input   0.76       0.76          
Series B1 Preferred Stock | Liability | Maximum | Expected Volatility Rate                      
Class of Stock [Line Items]                      
Warrant measurement input   1.00       1.00          
Series B1 Preferred Stock | Warrant                      
Class of Stock [Line Items]                      
Liabilities at fair value $ 2,867,264                    
Series B1 Preferred Stock | Forecast                      
Class of Stock [Line Items]                      
Redemption price per share (in dollars per share) | $ / shares               $ 1.56      
Series C Preferred Stock                      
Class of Stock [Line Items]                      
Preferred stock, shares authorized | shares   44,000       44,000     44,000    
Preferred stock, par value (in dollars per share) | $ / shares                 $ 0.001    
Preferred stock, shares issued | shares   0       0     31,568    
Preferred stock, shares outstanding | shares   0       0     31,568