XML 47 R37.htm IDEA: XBRL DOCUMENT
v3.7.0.1

Issuance of Common Stock, Warrants and Convertible Preferred Stock (Tables) | 6 Months Ended | 12 Months Ended
--- | --- | ---
Jun. 30, 2017 | Dec. 31, 2016
Schedule of Balance of Stockholder's Equity |
|  | Convertible Series A |  |  |  |  |  |  |  |  |  |  |  | Total Eastside Distilling, Inc. |  |  |  |  |  |  |
|  | Preferred Stock |  |  | Common Stock |  |  | Paid-in |  |  | Accumulated |  |  | Stockholders' |  |  | Noncontrolling |  |  | Total |
|  | Shares |  |  | Amount |  |  | Shares |  |  | Amount |  |  | Capital |  |  | Deficit |  |  | Equity |  |  | interests |  |  | Equity |
Balance, December 31, 2016 |  |  | 300 |  |  | $ | 245,838 |  |  |  | 2,542,504 |  |  | $ | 254 |  |  | $ | 13,699,785 |  |  | $ | (12,813,044 | ) |  | $ | 1,132,833 |  |  | $ | - |  |  | $ | 1,132,833 |
Issuance of common stock |  |  | - |  |  |  | - |  |  |  | 15,001 |  |  |  | 1 |  |  |  | 58,499 |  |  |  | - |  |  |  | 58,500 |  |  |  | - |  |  |  | 58,500 |
Issuance of common stock, net of issuance costs of $6,033, with detachable warrants |  |  | - |  |  |  | - |  |  |  | 400,019 |  |  |  | 40 |  |  |  | 1,553,927 |  |  |  | - |  |  |  | 1,553,967 |  |  |  | - |  |  |  | 1,553,967 |
Issuance of common stock from warrant exercise for cash |  |  | - |  |  |  | - |  |  |  | 40,834 |  |  |  | 4 |  |  |  | 159,246 |  |  |  | - |  |  |  | 159,250 |  |  |  | - |  |  |  | 159,250 |
Issuance of common stock for services by third parties |  |  | - |  |  |  | - |  |  |  | 70,131 |  |  |  | 7 |  |  |  | 305,293 |  |  |  | - |  |  |  | 305,300 |  |  |  | - |  |  |  | 305,300 |
Issuance of common stock for services by employees |  |  | - |  |  |  | - |  |  |  | 26,407 |  |  |  | 3 |  |  |  | 129,417 |  |  |  | - |  |  |  | 129,420 |  |  |  | - |  |  |  | 129,420 |
Stock option exercises |  |  | - |  |  |  | - |  |  |  | 9,260 |  |  |  | 1 |  |  |  | 49,999 |  |  |  | - |  |  |  | 50,000 |  |  |  | - |  |  |  | 50,000 |
Stock-based compensation |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | 279,322 |  |  |  | - |  |  |  | 279,322 |  |  |  | - |  |  |  | 279,322 |
Issuance of common stock for acquisition of MotherLode, net of issuance costs of $5,580 |  |  | - |  |  |  | - |  |  |  | 86,667 |  |  |  | 9 |  |  |  | 371,411 |  |  |  | - |  |  |  | 371,420 |  |  |  | - |  |  |  | 371,420 |
Issuance of common stock for 90% acquisition of Big Bottom Distilling, net of issuance costs of $14,400 |  |  | - |  |  |  | - |  |  |  | 28,096 |  |  |  | 3 |  |  |  | 120,455 |  |  |  | - |  |  |  | 120,458 |  |  |  | 14,984 |  |  |  | 135,442 |
Shares issued for payoff of long-term notes |  |  | - |  |  |  | - |  |  |  | 22,436 |  |  |  | 2 |  |  |  | 87,498 |  |  |  | - |  |  |  | 87,500 |  |  |  | - |  |  |  | 87,500 |
Cumulative dividend on Series A preferred |  |  | - |  |  |  | 5,037 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (5,037 | ) |  |  | - |  |  |  | - |  |  |  | - |
Common shares issued for preferred conversion |  |  | (300 | ) |  |  | (250,875 | ) |  |  | 100,001 |  |  |  | 10 |  |  |  | 235,865 |  |  |  | - |  |  |  | (15,000 | ) |  |  | - |  |  |  | (15,000 | )
Adjustment of shares for reverse stock-split |  |  | - |  |  |  | - |  |  |  | 331 |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |
Net loss attributable to noncontrolling interests |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (1,475 | ) |  |  | (1,475 | )
Net loss attributable to common shareholders |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | - |  |  |  | (2,189,469 | ) |  |  | (2,189,469 | ) |  |  | - |  |  |  | (2,189,469 | )
Balance, June 30, 2017 |  |  | - |  |  | $ | - |  |  |  | 3,341,687 |  |  | $ | 334 |  |  | $ | 17,050,717 |  |  | $ | (15,007,550 | ) |  | $ | 2,043,501 |  |  | $ | 13,509 |  |  | $ | 2,057,010 |
| The following table provides various information about the Series A convertible preferred stock.
|  |  |  |  | Shares |  |  |  |  |  |  |  |  | Number of shares |  |  |  |  |  |  |
|  | Shares |  |  | Issued and |  |  | Net |  |  | Conversion |  |  | of common stock |  |  | Liquidation |  |  | Liquidation |
|  | Authorized |  |  | Outstanding |  |  | Proceeds |  |  | Price/Share |  |  | Equivalents |  |  | Preference |  |  | Value/Share |
Series A convertible preferred stock |  |  | 3,000 |  |  |  | 50 |  |  | $ | 38,932 |  |  | $ | 4.50 |  |  |  | 11,112 |  |  | $ | 125,000 |  |  | $ | 2,500 |
Schedule of Weighted-average Assumptions used in Black-Scholes Valuation Method | The following weighted-average assumptions were used in the Black-Scholes valuation model for options granted during the six months ended June 30, 2017:
Risk-free interest rate |  |  | 1.56 | %
Expected term (in years) |  |  | 6.96 |
Dividend yield |  |  | - |
Expected volatility |  |  | 75 | %
| The following weighted-average assumptions were used in the Black-Scholes valuation model for options granted during the year ended December 31, 2016:
Risk-free interest rate |  |  | 1.17 | %
Expected term (in years) |  |  | 3.38 |
Dividend yield |  |  | - |
Expected volatility |  |  | 75 | %
Warrant [Member] |  |
Schedule of Weighted-average Assumptions used in Black-Scholes Valuation Method | The estimated fair value of the warrants at issuance was $782,837, based on the Black-Scholes option-pricing model using the weighted-average assumptions below:
Volatility |  |  | 75 | %
Risk-free interest rate |  |  | 1.50 | %
Expected term (in years) |  |  | 3.0 |
Expected dividend yield |  |  | - |
Fair value of common stock |  | $ | 5.00 |
Volatility |  |  | 75 | %
Risk-free interest rate |  |  | 1.03 | %
Expected term (in years) |  |  | 3.0 |
Expected dividend yield |  |  | - |
Fair value of common stock |  | $ | 5.04 |
Summary of Warrant Activity | A summary of activity in warrants is as follows:
|  | Warrants |  |  | Weighted Average Remaining Life |  |  | Weighted Average Exercise Price |  |  | Aggregate Intrinsic Value |
Outstanding at December 31, 2016 |  |  | 846,765 |  |  |  | 2.77 years |  |  | $ | 6.48 |  |  | $ | 0 |
Six months ended June 30, 2017: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Granted |  |  | 400,019 |  |  |  | 3.00 years |  |  | $ | 7.50 |  |  | $ | 0 |
Exercised |  |  | (40,834 | ) |  |  | 2.00 years |  |  | $ | 3.90 |  |  |  |  |
Forfeited and cancelled |  |  | (74,873 | ) |  |  | 2.00 years |  |  | $ | 6.00 |  |  |  | - |
Outstanding at June 30, 2017 |  |  | 1,131,077 |  |  |  | 2.51 years |  |  | $ | 6.88 |  |  | $ | 0 |
| A summary of activity in warrants is as follows:
|  | Warrants |  |  | Weighted Average Remaining Life |  |  | Weighted Average Exercise Price |  |  | Aggregate Intrinsic Value |
Outstanding at December 31, 2015 |  |  | — |  |  |  | — |  |  | $ | — |  |  | $ | — |
Granted |  |  | 1,435,639 |  |  |  |  |  |  | $ | 6.18 |  |  | $ | - |
Exercised |  |  | (483,773 | ) |  |  |  |  |  |  | 3.90 |  |  |  |  |
Forfeited and cancelled |  |  | (105,101 | ) |  |  |  |  |  |  | 6.00 |  |  |  | - |
Outstanding at December 31, 2016 |  |  | 846,765 |  |  |  | 2.77 years |  |  | $ | 6.48 |  |  | $ | - |

X
- Definition Tabular disclosure of the significant assumptions used during the year to estimate the fair value of stock options, including, but not limited to: (a) expected term of share options and similar instruments, (b) expected volatility of the entity's shares, (c) expected dividends, (d) risk-free rate(s), and (e) discount for post-vesting restrictions. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (f)(2) -URI http://asc.fasb.org/extlink&oid=96867065&loc=d3e5070-113901 + Details
Name: | us-gaap_ScheduleOfShareBasedPaymentAwardStockOptionsValuationAssumptionsTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of warrants or rights issued. Warrants and rights outstanding are derivative securities that give the holder the right to purchase securities (usually equity) from the issuer at a specific price within a certain time frame. Warrants are often included in a new debt issue to entice investors by a higher return potential. The main difference between warrants and call options is that warrants are issued and guaranteed by the company, whereas options are exchange instruments and are not issued by the company. Also, the lifetime of a warrant is often measured in years, while the lifetime of a typical option is measured in months. Disclose the title of issue of securities called for by warrants and rights outstanding, the aggregate amount of securities called for by warrants and rights outstanding, the date from which the warrants or rights are exercisable, and the price at which the warrant or right is exercisable. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(i)) -URI http://asc.fasb.org/extlink&oid=26873400&loc=d3e23780-122690 Reference 2: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 718 -SubTopic 10 -Section 50 -Paragraph 1 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=96867065&loc=d3e5047-113901 Reference 3: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 50 -Section S99 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=6784392&loc=d3e188667-122775 Reference 4: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 50 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=68057994&loc=d3e25284-112666 + Details
Name: | us-gaap_ScheduleOfStockholdersEquityNoteWarrantsOrRightsTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of changes in the separate accounts comprising stockholders' equity (in addition to retained earnings) and of the changes in the number of shares of equity securities during at least the most recent annual fiscal period and any subsequent interim period presented is required to make the financial statements sufficiently informative if both financial position and results of operations are presented. + References Reference 1: http://www.xbrl.org/2003/role/presentationRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section 50 -Paragraph 2 -URI http://asc.fasb.org/extlink&oid=84159872&loc=d3e21463-112644 + Details
Name: | us-gaap_ScheduleOfStockholdersEquityTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | us-gaap_StatementEquityComponentsAxis=us-gaap_WarrantMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |