XML 46 R37.htm IDEA: XBRL DOCUMENT v3.8.0.1
Convertible Promissory Notes and Warrant Agreements (Details Textual) - USD ($)
 3 Months Ended 12 Months Ended
Oct. 04, 2017
Mar. 31, 2018
Mar. 31, 2017
Dec. 31, 2017
Convertible Promissory Notes and Warrant Agreements (Textual)        
Proceeds from issuance of convertible promissory notes   $ 236,136 $ 192,427  
Aggregate principal amount   1,625,120    
Discount to convertible notes   138,918 178,541  
Debt issuance cost discount       $ 87,769
Loss on convertible notes extinguishment   (186,220)  
Bifurcation of premium conversion derivative related to convertible promissory notes   $ 91,298 72,732  
New Warrants [Member]        
Convertible Promissory Notes and Warrant Agreements (Textual)        
Fair value of warrants risk-free interest rate   2.57%   2.22%
Fair value of warrants expected volatility   50.00%   50.00%
Fair value of warrants expected life   5 years 2 months 16 days   5 years 4 months 17 days
Fair value of warrants expected dividend yield   0.00%   0.00%
Amortization expense   $ 70,505    
Discount to convertible notes   375    
Cost of issuance   5,283    
Fair value changes of warrant liability   9,355    
2016 Convertible Promissory Notes [Member]        
Convertible Promissory Notes and Warrant Agreements (Textual)        
Subscription Agreement Limit 2016 Convertible Notes   2,500,000    
Aggregate principal amount   $ 1,625,120    
Convertible notes bear interest at fixed rate   8.00%    
Repay principal and accrued and unpaid interest earlier   Jul. 31, 2018    
Gross proceeds of equity qualified financing   $ 3,000,000    
Description of outstanding principal and accrued interest   If a Qualified Financing occurs before July 31, 2018, the outstanding principal and accrued and unpaid interest on the Convertible Notes automatically converts into the securities issued by the Company in such financing based on the greater number of securities resulting from either the outstanding principal and accrued interest on the Convertible Notes divided by $1.80, or the outstanding principal and accrued interest on the Convertible Notes multiplied by 1.25, divided by the price paid per security in the Qualified Financing. If the Company fails to complete a Qualified Financing by July 31, 2018, the Convertible Notes will be immediately due and payable on such date.    
Description of maximum voting power of surviving entity   Change of control means a merger or consolidation with another entity in which the Company's stockholders do not own more than 50 percent of the outstanding voting power of the surviving entity or the disposition of all or substantially all of the assets of the Company.    
Amount of convertible note held by warrant holder       $ 1.80
Warrants exercisable date of issuance and expire   Nov. 21, 2021    
Fair value of warrants risk-free interest rate   0.002%   2.08%
Fair value of warrants expected volatility   50.00%   50.00%
Fair value of warrants expected life   3 years 7 months 21 days   3 years 10 months 21 days
Fair value of warrants expected dividend yield   0.00%   0.00%
Convertible promissory note proceeds assigned to warrants   $ 0 182,693  
Amortization expense   $ 0 118,862  
Convertible notes conversion premium   125.00%    
Convertible notes conversion price per common share       $ 2.25
Discount to convertible notes   $ 0 72,732  
Fair value changes of warrant liability   (130,976)   $ (215)
2016 Convertible Promissory Notes [Member] | Private placement agent [Member]        
Convertible Promissory Notes and Warrant Agreements (Textual)        
Convertible notes to interest expense   0 12,361  
Discount to convertible notes   $ 0 16,645  
Description of convertible notes issuance costs   In connection with the Convertible Notes, the Company incurred issuance costs in the amount of $151,915, which included (i) a placement agent cash fee, which was $113,610 for the Convertible Notes issued through June 19, 2017 (ii) the obligation to issue a warrant to the placement agent (the "placement agent warrant") which will have an exercise price of $2.00 per share of common stock and had a total fair value of $4,855 on date of Convertible Note issuance, and (iii) legal expenses of $33,450.    
Warrant term   5 years    
Common stock purchase warrants   63,000    
Percentage of common stock purchase warrants   8.00%    
Issuance costs attributed to common stock purchase warrants   $ 0 15,803  
2017 Convertible Notes [Member]        
Convertible Promissory Notes and Warrant Agreements (Textual)        
Aggregate principal amount       717,040
Principal amount       665,000
Amortization expense   0 47,318  
Debt issuance cost discount       5,283
Subscription Agreement Limit 2017 Convertible Notes       1,500,000
Legal Fees       294,615
Loss on convertible notes extinguishment       303,560
Fair value changes on premium debt conversion derivative   2,666 $ 183 466
2017 Convertible Notes [Member] | Private placement agent [Member]        
Convertible Promissory Notes and Warrant Agreements (Textual)        
Aggregate principal amount   $ 1,140,000    
Description of outstanding principal and accrued interest   The Company may conduct any number of additional closings so long as the final closing occurs on or before the eight-month anniversary of the initial closing date and the amount does not exceed $2,000,000 or a higher amount determined by the Board. See Note 13 - Subsequent Events for closings that occurred after March 31, 2018.    
Amortization expense   $ 27,021    
Fair value changes on premium debt conversion derivative   $ 1,323    
Subscription Agreement [Member]        
Convertible Promissory Notes and Warrant Agreements (Textual)        
Description of convertible notes issuance costs   Pursuant to the subscription agreements entered into in connection with the 2016 Private Placement and the Private Placement, the Company is entitled to receive notice in the event a holder elects to sell or receives a bona fide offer for any portion of the Convertible Notes and associated Warrants or any portion of the 2017 Convertible Notes or New Warrants, as applicable, and the right to purchase the Convertible Notes and associated Warrants or the 2017 Convertible Notes and associated New Warrants on the same terms as the proposed sale or bona fide offer, as applicable, as long as the Company exercises that right within 15 days of receiving written notice. The Company has granted the subscribers indemnification rights with respect to its representations, warranties, covenants and agreements under the respective subscription agreements.    
Subscription Agreement [Member] | 2017 Convertible Notes [Member]        
Convertible Promissory Notes and Warrant Agreements (Textual)        
Aggregate principal amount $ 665,000      
Convertible notes bear interest at fixed rate 8.00%      
Percentage of outstanding voting power 50.00%      
Maturity date, description Pursuant to which the Company, in a private placement (the "Private Placement"), agreed to issue and sell to the Subscribers 8% convertible promissory notes (each, a "Note" and collectively, the "2017 Convertible Notes") and warrants (the "New Warrants") to purchase shares of the Company's capital stock in the event of a conversion event. The number of shares and pricing per share of the New Warrants are based on the underlying conversion event and are exercisable for five years commencing on the triggering conversion event. In November 2017, the Board approved an increase in the authorized subscription from $1,000,000 to $1,500,000. The subscription agreement and the 2017 Convertible Notes were amended on December 14, 2017 to move up the maturity date from October 4, 2022 to December 31, 2018, remove subordination provisions and simplify the conversion provision in the event of a qualified financing as described more fully below. In May 2018, the Board approved an increase in the authorized subscription from $1,500,000 to $2,000,000 and extended the offering period from five months to eight months.      
Gross proceeds of equity qualified financing $ 3,000,000      
Description of convertible notes issuance costs Prior to the December 2017 amendment, if the Company had raised more than $3,000,000 in an equity financing before October 4, 2022, the outstanding principal and accrued and unpaid interest on the 2017 Convertible Notes would have automatically converted into the securities issued by the Company in such financing based on the greater number of such securities resulting from either (i) the outstanding principal and accrued interest on the 2017 Convertible Notes divided by $2.25 or (ii) the outstanding principal and accrued interest on the 2017 Convertible Notes multiplied by 1.25, divided by the price paid per security in such financing. The New Warrants would have also become exercisable in conjunction with the 2017 Convertible Notes Qualified Financing.      
Percentage of common stock purchase warrants 80.00%      
November 2017 amendment [Member] | 2016 Convertible Promissory Notes [Member]        
Convertible Promissory Notes and Warrant Agreements (Textual)        
Aggregate principal amount   $ 97,223,000    
Fair value of the amended convertible notes carrying value at time of the amendment       97,223
2017 Convertible Note amendment [Member]        
Convertible Promissory Notes and Warrant Agreements (Textual)        
Aggregate principal amount       $ 128,525
Convertible notes bear interest at fixed rate   8.00%    
Maturity date, description   The Company to repay the principal and accrued and unpaid interest thereon on December 31, 2018 (the "2017 Convertible Notes Maturity Date"). If the Company consummates an equity round of financing resulting in more than $3 million in gross proceeds before December 31, 2018 (the "2017 Convertible Notes Qualified Financing"), the outstanding principal and accrued and unpaid interest on the 2017 Convertible Notes shall automatically convert into the securities issued by the Company in the 2017 Convertible Notes Qualified Financing equal to the outstanding principal and accrued interest on the 2017 Convertible Notes divided by 80% of the price per share of the securities issued by the Company in the 2017 Convertible Notes Qualified Financing.   Convertible Notes whereby the maturity date was moved up to December 2018 from October 2022 and the terms associated embedded features were revised as described previously.
Gross proceeds of equity qualified financing       $ 336,571
Fair value of warrants risk-free interest rate       2.22%
Fair value of warrants expected volatility       50.00%
Fair value of warrants expected life       5 years 4 months 17 days
Fair value of warrants expected dividend yield       0.00%
Amortization expense   $ 6,432    
Convertible notes conversion premium       80.00%
Discount to convertible notes       $ 27,371
Debt issuance cost discount       $ 1,286
Fair value of underlying Convertible Notes, description   Substantial modification to the original 2017 Convertible Notes whereby the maturity date was moved up to December 2018 from October 2022 and the terms associated with the embedded features were revised as described previously. The fair value of the underlying Convertible Notes was $27,371 lower than the face amount of the 2017 Convertible Notes. The $27,371 difference was recorded as a discount to the debt and is being amortized over the amended term of the 2017.