XML 76 R65.htm IDEA: XBRL DOCUMENT v3.10.0.1
Equity (Details Narrative) - USD ($)
1 Months Ended 12 Months Ended
Sep. 21, 2017
Sep. 01, 2017
Aug. 25, 2017
Jul. 27, 2017
Jul. 25, 2017
Jul. 21, 2017
Jul. 20, 2017
Apr. 21, 2016
May 31, 2017
Dec. 31, 2017
Dec. 31, 2016
Common stock, shares authorized                   100,000,000 100,000,000
Common stock, no par value                  
Value of common stock shares issued                    
Common stock, shares outstanding                   7,637,855 4,604,842
Expected volatility                   43.50% 40.00%
Risk-free rate                     1.61%
Expected term                   3 years 3 years
Expected dividends                   0.00% 0.00%
Stock price                   $ 5.60  
Stock-based compensation                   $ 742,821 $ 3,684
Labor expense                   2,634,730 1,306,614
Proceeds from warrant exercises                   $ 50,000
Warrants [Member]                      
Warrant term               3 years      
Number of warrant to purchase shares of common stock               5,356      
Warrant exercise price per share         $ 9.33     $ 9.33      
Value of warrant               $ 3,684      
Number of warrant exercised         5,356            
Proceeds from warrant exercises         $ 50,000            
Restricted Common Stock [Member]                      
Shares issued price per share $ 9.33                    
Number of restricted common stock shares issued 32,136                    
Number of restricted common stock fully vested                   105,690  
Restricted stock vested price per share                   $ 6.32  
Vesting description The restricted common stock awards granted to the directors are subject to graded vesting in the following installments: (i) 66.67% as of the date of grant and (ii) four installments of 8.333% vesting on the first day of each of the next four calendar months.                    
Vested percentage of restricted stock granted 66.67%                    
Unamortized value                   $ 662,940  
Unamortized value weighted average period                   3 years 4 days  
Labor expense                   $ 13,748 0
Consulting expense                   170,000 0
Restricted Common Stock [Member] | General and Administrative Expense [Member]                      
Stock-based compensation                   729,073 3,684
Restricted Common Stock [Member] | Master Services Agreement [Member]                      
Number of restricted common stock fully vested             52,307        
Restricted stock vested price per share             $ 3.25        
Value of restricted common stock fully vested             $ 170,000        
Cash fee             $ 145,000        
Non-qualified Stock Options [Member]                      
Number of options to purchase shares of common stock       33,750              
Options exercise price per share       $ 9.33              
Options expiry term       3 years              
Options grant date value       $ 47,583              
Expected volatility       37.00%              
Risk-free rate       1.52%              
Expected term       3 years              
Expected dividends       0.00%              
Stock price       $ 7.47              
Options [Member] | Restricted Common Stock [Member]                      
Stock-based compensation                   $ 47,583  
2017 Plan [Member]                      
Number of common stock reserved                   1,071,428  
Common stock, shares outstanding                   1,039,292  
2017 Plan [Member] | Restricted Common Stock [Member]                      
Shares issued price per share                 $ 9.33    
Number of restricted common stock shares issued                 119,709    
Value of restricted common stock shares issued                 $ 1,117,403    
ARH Note [Member]                      
Number of common stock shares issued                   1,314,753  
Value of common stock shares issued                   $ 5,361,177  
Investors [Member]                      
Number of common stock shares issued   6,698 42,856     6,696          
Shares issued price per share   $ 7.47 $ 7.47     $ 7.47          
Value of common stock shares issued   $ 50,000 $ 320,000     $ 50,000          
Employees Directors and Consultants [Member] | Restricted Common Stock [Member]                      
Stock-based compensation                   $ 912,485 $ 3,684