XML 25 R5.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidated Statements of Changes in Stockholders' Equity (Deficit) - USD ($)
Series A Preferred Stock [Member]
Series B Preferred Stock [Member]
Series C Preferred Stock [Member]
Class A Common Stock [Member]
Additional Paid-in Capital [Member]
Subscription Receivable [Member]
Other Comprehensive Loss [Member]
Accumulated Deficit [Member]
Total
Balance at Dec. 31, 2015 $ 418 $ 3,469,703 [1] $ (1,975) [1] $ (3,426,839) [1] $ 41,307
Balance, shares at Dec. 31, 2015 4,183,030          
Equity transactions in connection with the acquisitions: Additional consideration given to Mim Holdings for Mimio acquisition (2,000,000) [1] [1] [1] (2,000,000)
Equity transactions in connection with the acquisitions: Acquisition of Genesis $ 100 (100) [1] [1] [1]
Equity transactions in connection with the acquisitions: Acquisition of Genesis, shares 1,000,000          
Equity transactions in connection with the acquisitions: Assumption of debt for Mimio acquisition (3,425,000) [1] [1] [1] (3,425,000)
Equity transactions in connection with the acquisitions: Acquisition of Boxlight Group $ 27 8,243,270 [1] [1] [1] 8,243,297
Equity transactions in connection with the acquisitions: Acquisition of Boxlight Group, shares 270,000          
Shares issued for: Issuance of common stock for cash to K-Laser $ 18 999,985 [1] [1] [1] 1,000,003
Shares issued for: Issuance of common stock for cash to K-Laser, shares 178,572          
Shares issued for: Issuances of common stock for cash $ 5 218,999 [1] (100) [1] [1] 218,904
Shares issued for: Issuances of common stock for cash, shares 51,879          
Shares issued for: Settlement of accounts payable and debt $ 20 236,809 [1] [1] [1] 236,829
Shares issued for: Settlement of accounts payable and debt, shares 208,206          
Collection of subscriptions receivable [1] 1,750 [1] [1] 1,750
Forgiveness of related party debt 222,370 [1] [1] [1] 222,370
Distribution to Vert Capital (814,625) [1] [1] [1] (814,625)
Stock compensation 464,321 [1] [1] [1] 464,321
Foreign currency translation loss [1] [1] (12,918) [1] $ (12,918)
Shares issued for: Exercise of stock options, shares                
Net loss [1] [1] (2,061,983) [1] $ (2,061,983) [1]
Balance at Dec. 31, 2016 $ 100 $ 27 $ 461 7,615,732 [1] (325) [1] (12,918) (5,488,822) [1] 2,114,255 [1]
Balance, shares at Dec. 31, 2016 1,000,000 270,000 4,621,687          
Stock compensation 2,938,670 [1] [1] [1] 2,938,670
Foreign currency translation loss [1] [1] (34,930) [1] (34,930)
Equity transactions in connection with IPO: Issuance of common shares for cash $ 96 5,678,513 [1] [1] [1] 5,678,609
Equity transactions in connection with IPO: Issuance of common shares for cash, shares 958,983          
Equity transactions in connection with IPO: Issuance of common shares for settlement of accounts payable $ 4 287,115 [1] [1] [1] 287,119
Equity transactions in connection with IPO: Issuance of common shares for settlement of accounts payable, shares 41,017          
Equity transactions in connection with IPO: Conversion of preferred stock to common stock for Genesis $ (100)   $ 37 63 [1] [1] [1]
Equity transactions in connection with IPO: Conversion of preferred stock to common stock for Genesis, shares (1,000,000)   370,040          
Equity transactions in connection with IPO: Conversion of preferred stock to common stock for Boxlight Group acquisition $ (27) $ 2,055,873 206 [1] (179) [1] [1]
Equity transactions in connection with IPO: Conversion of preferred stock to common stock for Boxlight Group acquisition, shares (270,000)            
Equity transactions in connection with IPO: Issuance of Series A preferred stock for Genesis acquisition $ 25 (25) [1] [1] [1]
Equity transactions in connection with IPO: Issuance of Series A preferred stock for Genesis acquisition, shares 250,000          
Equity transactions in connection with IPO: Issuance of common shares to Directors $ 19 1,301,981 [1] [1] [1] 1,302,000
Equity transactions in connection with IPO: Issuance of common shares to Directors, shares 186,000          
Equity transactions in connection with IPO: Settlement of trademark liability 278,887 278,887
Equity transactions in connection with IPO: Issuance of common shares for legal services $ 14 (14) [1] [1] [1]
Equity transactions in connection with IPO: Issuance of common shares for legal services, shares 138,692          
Shares issued for: Settlement of accounts payable – related parties for common shares $ 24 1,499,976 [1] [1] [1] 1,500,000
Shares issued for: Settlement of accounts payable – related parties for common shares, shares 238,095          
Shares issued for: Conversion of EDI note for common shares $ 33 2,060,241 [1] [1] [1] 2,060,274
Shares issued for: Conversion of EDI note for common shares, shares 327,027          
Shares issued for: Conversion of Marlborough note for common shares $ 33 2,079,820 [1] [1] [1] 2,079,853
Shares issued for: Conversion of Marlborough note for common shares, shares 330,135          
Shares issued for: Exercise of stock options $ 29 (29) [1] [1] [1]
Shares issued for: Exercise of stock options, shares 291,448         (291,402)
Net loss [1] [1] (7,297,109) [1] $ (7,297,109)
Balance at Dec. 31, 2017 $ 25 $ 956 $ 23,740,751 [1] $ (325) [1] $ (47,848) $ (12,785,931) [1] $ 10,907,628
Balance, shares at Dec. 31, 2017 250,000 9,558,997          
[1] Financial information has been retrospectively adjusted for the acquisitions of Mimio and Genesis