XML 54 R43.htm IDEA: XBRL DOCUMENT v3.10.0.1
Equity Transactions (Details Textual) - USD ($)
1 Months Ended 3 Months Ended
Jul. 19, 2018
Sep. 30, 2018
Sep. 30, 2017
Jul. 11, 2018
Jun. 30, 2018
Class of Stock [Line Items]          
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Authorized   7,716      
Share-based Compensation   $ 11,920 $ 0    
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Term   4 years      
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Volatility Rate   55.12%      
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Risk Free Interest Rate   2.71%      
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Gross 300,000        
Fair Value Measurement Significant Assumptions   a.The common stock price was in the range $.42 to $.58;b.The calculated weighted average number of shares of common stock in the period;c.A 26.63% premium over the common shares for the voting preferences;d.The calculated weighted average number of total voting shares and the monthly shares representing voting rights of 19.22% to 19.25% of the total;e.The conversion value is based on an assumption for calculation purposes only of a Change of Control in 4 years from October 31, 2016 and a remaining restricted term of 2.34 to 2.09 years;f.29.42% to 32.24% restricted stock discount (based on a restricted stock analysis and call-put analysis curve: 55.76% to 61.17% volatility, 2.09% to 2.11% risk free rate) applied to the converted common.      
Share Price $ 0.41 $ 0.42      
Restricted Stock or Unit Expense   $ 7,767      
Common Stock, Par or Stated Value Per Share $ 0.001 $ 0.001     $ 0.001
Share-based Compensation Arrangement by Share-based Payment Award, Purchase Price of Common Stock, Percent 20.00%        
Share-based Compensation Arrangement by Share-based Payment Award, Options, Vested in Period, Fair Value   $ 35,761      
Warrant [Member]          
Class of Stock [Line Items]          
Allocated Share-based Compensation Expense   $ 1,543      
Warrant [Member] | August 2021          
Class of Stock [Line Items]          
Number Of Common Stock To Be Issued Upon Conversion Of Warrants   11,432      
Warrant [Member] | February 2022 [Member]          
Class of Stock [Line Items]          
Class of Warrant or Right, Exercise Price of Warrants or Rights   $ 0.41      
Director [Member]          
Class of Stock [Line Items]          
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Authorized   191,510      
Share-based Compensation   $ 7,500      
Restricted common stock authorized for interest payable   19,310      
President [Member]          
Class of Stock [Line Items]          
Share-based Compensation Arrangement by Share-based Payment Award, Number of Shares Authorized       525,000  
Share-based Compensation   $ 47,260      
Employee Service Share-based Compensation, Nonvested Awards, Compensation Not yet Recognized, Stock Options   $ 513,430      
Series A Convertible Preferred Stock [Member] | Minimum [Member]          
Class of Stock [Line Items]          
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Discount for Postvesting Restrictions   29.42%      
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Volatility Rate   55.76%      
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Risk Free Interest Rate   2.09%      
Series A Convertible Preferred Stock [Member] | Maximum [Member]          
Class of Stock [Line Items]          
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Discount for Postvesting Restrictions   32.24%      
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Volatility Rate   61.17%      
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Risk Free Interest Rate   2.11%      
Series A Preferred Stock [Member]          
Class of Stock [Line Items]          
Stock Issued During Period, Value, Issued For Services   $ 79,460      
Share Based Compensation Arrangement By Share Based Payment Award, Voting Rights, Percentage   26.63%      
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Term   4 years      
Series A Preferred Stock [Member] | Minimum [Member]          
Class of Stock [Line Items]          
Share Based Compensation Arrangement By Share Based Payment Award, Voting Rights, Percentage   19.22%      
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Term   2 years 1 month 2 days      
Series A Preferred Stock [Member] | Maximum [Member]          
Class of Stock [Line Items]          
Share Based Compensation Arrangement By Share Based Payment Award, Voting Rights, Percentage   19.25%      
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Term   2 years 4 months 2 days      
Share Price   $ 0.58