Credit Lines (Details Narrative) - USD ($)
|
|
|
|
|
12 Months Ended |
|
Dec. 26, 2017 |
Dec. 22, 2017 |
Dec. 20, 2017 |
Nov. 27, 2017 |
Dec. 31, 2017 |
Dec. 31, 2016 |
Dec. 21, 2017 |
| Line of credit |
|
|
|
|
|
$ 1,280,275
|
|
| Cash |
|
|
|
|
370,947
|
|
|
| Fees and expenses |
|
|
|
|
47,802
|
81,254
|
|
| Repayments of line of credit |
|
|
|
|
1,280,275
|
|
|
| Notes payable, current |
|
|
|
|
688,038
|
|
|
| Interest expense |
$ 189,272
|
|
|
|
1,061,001
|
1,066,969
|
|
| Line of credit facility initial amount |
$ 750,000
|
|
|
|
|
103,603
|
|
| Proceeds from line of credit |
|
|
|
|
|
$ 1,280,275
|
|
| Effective conversion price |
$ 3.00
|
|
|
|
|
|
|
| Convertible debt |
$ 750,000
|
|
|
|
|
|
|
| Debt conversion of shares |
250,233
|
|
|
|
|
|
|
| Minimum [Member] |
|
|
|
|
|
|
|
| Effective market price |
|
|
|
|
$ 3.73
|
|
|
| Maximum [Member] |
|
|
|
|
|
|
|
| Effective market price |
|
|
|
|
$ 5.10
|
|
|
| Radium Agreement [Member] | Radium2 Capital Inc [Member] |
|
|
|
|
|
|
|
| Cash |
|
|
|
$ 750,000
|
|
|
|
| Fees and expenses |
|
|
|
7,500
|
|
|
|
| Repayments of line of credit |
|
|
|
$ 838,313
|
|
|
|
| Repayment period |
|
|
|
126 days
|
|
|
|
| Notes payable, current |
|
|
|
|
$ 688,038
|
|
|
| Interest expense |
|
|
|
|
$ 47,437
|
|
|
| Radium Agreement [Member] | Radium2 Capital Inc [Member] | Minimum [Member] |
|
|
|
|
|
|
|
| Line of credit repaid gross sales percentage |
|
|
|
15.00%
|
|
|
|
| Repayments of line of credit |
|
|
|
$ 986,250
|
|
|
|
| Cavendish Loan Agreement [Member] |
|
|
|
|
|
|
|
| Line of credit facility, fee percentage |
|
|
5.00%
|
|
|
|
|
| Line of credit facility, fee amount |
|
|
$ 100,000
|
|
|
|
|
| Proceeds from line of credit |
|
|
$ 750,000
|
|
|
|
|
| Warrants to purchase, shares |
|
|
100,000
|
|
|
|
|
| Warrants term |
|
|
3 years
|
|
|
|
|
| Fair value of warrants |
|
|
$ 165,645
|
|
|
|
|
| Warrants exercise price per share |
|
|
$ 3.00
|
|
|
|
|
| Beneficial conversion value |
|
|
$ 94,636
|
|
|
|
|
| Cavendish Loan Agreement [Member] | Extended Facility Amount [Member] |
|
|
|
|
|
|
|
| Warrants to purchase, shares |
|
|
50,000
|
|
|
|
|
| Purchase of warrants |
|
|
$ 1,000,000
|
|
|
|
|
| Cavendish Loan Agreement [Member] | Initial Facility Amount [Member] |
|
|
|
|
|
|
|
| Line of credit facility, fee amount |
|
|
$ 100,000
|
|
|
|
|
| Warrants to purchase, shares |
|
|
100,000
|
|
|
|
|
| Fair value of warrants |
|
|
$ 152,363
|
|
|
|
|
| Cavendish Loan Agreement [Member] | Initial Facility Amount [Member] |
|
|
|
|
|
|
|
| Line of credit facility initial amount |
|
|
|
|
|
|
$ 750,000
|
| Cavendish Loan Agreement [Member] | Initial Facility Amount [Member] | January 15, 2018 [Member] |
|
|
|
|
|
|
|
| Line of credit facility initial amount |
|
$ 750,000
|
|
|
|
|
|
| Cavendish Loan Agreement [Member] | Initial Facility Amount [Member] | January 30, 2018 [Member] |
|
|
|
|
|
|
|
| Line of credit facility initial amount |
|
500,000
|
|
|
|
|
|
| Cavendish Loan Agreement [Member] | OID [Member] |
|
|
|
|
|
|
|
| Fair value of warrants |
|
37,500
|
|
|
|
|
|
| Deferred financing costs |
|
$ 57,136
|
|
|
|
|
|
| Effective conversion price |
|
|
$ 2.13
|
|
|
|
|
| Effective market price |
|
|
$ 2.44
|
|
|
|
|
| Cavendish Loan Agreement [Member] | Court Cavendish Ltd [Member] |
|
|
|
|
|
|
|
| Line of credit facility initial amount |
|
|
$ 2,000,000
|
|
|
|
|
| Line of credit interest rate percentage |
|
|
12.50%
|
|
|
|
|
| Cavendish Loan Agreement [Member] | Court Cavendish Ltd [Member] | Extended Facility Amount [Member] |
|
|
|
|
|
|
|
| Line of credit facility initial amount |
|
|
$ 1,000,000
|
|
|
|
|
| Cavendish Loan Agreement [Member] | Court Cavendish Ltd [Member] | Facilities [Member] |
|
|
|
|
|
|
|
| Line of credit facility initial amount |
|
|
$ 1,000,000
|
|
|
|
|
| Cavendish Loan Agreement [Member] | Court Cavendish Ltd [Member] | Maximum [Member] |
|
|
|
|
|
|
|
| Line of credit closing price per share |
|
|
$ 3.00
|
|
|
|
|
| Cavendish Loan Agreement [Member] | Court Cavendish Ltd [Member] | Maximum [Member] | Specific Ventures [Member] |
|
|
|
|
|
|
|
| Line of credit facility initial amount |
|
|
$ 4,000,000
|
|
|
|
|
| Cavendish Election [Member] | Cavendish Loan Agreement [Member] | Court Cavendish Ltd [Member] | Minimum [Member] |
|
|
|
|
|
|
|
| Line of credit closing price per share |
|
|
$ 2.00
|
|
|
|
|
| Cavendish Election [Member] | Cavendish Loan Agreement [Member] | Court Cavendish Ltd [Member] | Maximum [Member] |
|
|
|
|
|
|
|
| Line of credit closing price per share |
|
|
$ 3.00
|
|
|
|
|