Notes Payable (Details Narrative)
|
|
|
12 Months Ended |
|
Aug. 23, 2017
USD ($)
|
Oct. 07, 2016
USD ($)
$ / shares
shares
|
Dec. 31, 2017
USD ($)
Integer
$ / shares
shares
|
Oct. 23, 2017
USD ($)
shares
|
Dec. 31, 2016
USD ($)
$ / shares
shares
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Warrant exercise price |
|
|
$ 1,154,120
|
|
$ 155,412
|
| Amortization of debt discount |
|
|
2,285,173
|
|
962,412
|
| Derivative liability value |
|
|
3,448,390
|
|
1,583,103
|
| Interest expense, net |
|
|
$ 946,131
|
|
256,098
|
| Warrants [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Fair value of warrants |
|
|
|
|
204,465
|
| JMJ Promissory Note [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Warrant exercise price, shares | shares |
|
|
100,001
|
|
|
| Aggregate borrowing value |
|
|
$ 3,500,000
|
|
|
| Number of warrants | Integer |
|
|
10
|
|
|
| Warrant exercise price |
|
|
$ 3,500,000
|
|
|
| Fair value of warrants |
|
|
147,569
|
|
185,468
|
| Amortization of debt discount |
|
|
2,610,568
|
|
1,290,446
|
| Original issue discount |
|
|
499,435
|
|
501,982
|
| Amortization expense |
|
|
2,133,865
|
|
$ 757,946
|
| Accrued default penalty |
|
|
12,000,000
|
|
|
| Note payable balance amount |
|
|
3,500,000
|
|
|
| Convertible Notes Payable [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Warrant term |
|
|
|
|
5 years
|
| Debt instrument interest rate |
|
|
|
|
18.00%
|
| Debt instrument convertible price per shares | $ / shares |
|
|
|
|
$ 35.00
|
| Warrant exercise price per share | $ / shares |
|
|
|
|
$ 0.70
|
| Repayment to convertible note payable |
|
|
0
|
|
$ 125,000
|
| Notes Payable [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Convertible note principal amount |
|
|
|
|
$ 495,000
|
| Warrant exercise price, shares | shares |
|
|
|
|
3,100,000
|
| Notes Payable [Member] | Third Parties [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Due from related parties |
|
|
|
|
$ 1,000,000
|
| Notes Payable 1 [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Convertible note principal amount |
|
|
|
|
105,000
|
| Other Notes [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Aggregate principal repayments |
|
|
4,815
|
|
|
| Other Notes [Member] | Lenders [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Fair value of warrants |
|
|
$ 52,260
|
|
|
| Warrant shares issued in connection with note issuances | shares |
|
|
15,600
|
|
|
| Other notes |
|
|
$ 260,000
|
|
|
| Maximum equity investors or through debt financings notes mature value |
|
|
$ 5,000,000
|
|
|
| Debt instrument interest rate |
|
|
12.00%
|
|
|
| Warrant exercise price per share | $ / shares |
|
|
$ 35.00
|
|
|
| Warrant description |
|
|
the Company issued five-year warrants to purchase an aggregate of 15,600 shares of common stock at an exercise price equal to the lower of $35.00 per share or a price equal to a 20% discount to the price per share sold in any equity financing transaction within the next twelve months whereby the Company cumulatively receives at least $1,000,000.
|
|
|
| Public Offering [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Payment of principal and interest on notes payable |
|
|
$ 688,238
|
|
|
| Farkas Group Inc. [Member] | Convertible Notes Payable [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Convertible note principal amount |
|
|
$ 50,000
|
|
$ 600,000
|
| Debt instrument interest rate |
|
|
15.00%
|
|
|
| Debt instrument convertible price per shares | $ / shares |
|
|
$ 35.00
|
|
|
| BLNK Holdings, LLC [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Aggregate principal repayments |
|
|
$ 5,078
|
|
|
| BLNK Holdings, LLC [Member] | Convertible Notes Payable [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Convertible note principal amount |
|
|
$ 207,645
|
|
|
| Debt instrument interest rate |
|
|
10.00%
|
|
|
| BLNK Holdings, LLC [Member] | March 16, 2018 [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Issuance of share common stock | shares |
|
|
74,753
|
|
|
| Securities and Purchase Agreement [Member] | JMJ Promissory Note [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Fair value of obligation |
|
|
$ 1,680,000
|
|
|
| Securities and Purchase Agreement [Member] | February 15, 2018 [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Conversion of notes into common stock, description |
|
|
(i) $35.00 per share, or (ii) the lowest daily closing price of the Company’s common stock during the ten days prior to delivery of the Origination Shares (subject to adjustment for stock splits), or (iii) 80% of the common stock offering price of the public offering, or (iv) 80% of the unit offering price of the public offering (if applicable), or (v) the exercise price of any warrants issued in the public offering.
|
|
|
| Non-assessable origination shares percentage |
|
|
48.00%
|
|
|
| Securities and Purchase Agreement [Member] | JMJFinancial[Member] | Public Offering [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Common stock price per shares | $ / shares |
|
$ 35.00
|
|
|
|
| Conversion of notes into common stock, description |
|
(a) 80% of the per share price of the common stock in the Company’s contemplated public offering, (b) $35.00 per share, (c) 80% of the unit price in the public offering (if applicable), (d) the exercise price of any warrants issued in the public offering, or (e) the lowest conversion price, exercise price, or exchange price, of any security issued by the Company that is outstanding on October 13, 2016.
|
|
|
|
| Securities and Purchase Agreement [Member] | JMJFinancial[Member] | February 15, 2018 [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Convertible note principal amount |
|
$ 3,725,000
|
|
|
|
| Warrant term |
|
5 years
|
|
|
|
| Warrant exercise price, shares | shares |
|
100,001
|
|
|
|
| Promissory Notes [Member] | JMJ Promissory Note [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Aggregate borrowing value |
|
|
$ 3,725,000
|
|
|
| Note payable balance amount |
|
|
$ 3,725,000
|
|
|
| JMJ Agreement [Member] | Option A [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Pay of promissory note |
|
|
|
$ 2,000,000
|
|
| Settlement of debt |
|
|
|
12,000,000
|
|
| Debt default penalties |
|
|
|
1,100,000
|
|
| Derivative liability value |
|
|
|
$ 3,400,000
|
|
| Warrant exchanged shares of common stock | shares |
|
|
|
3,500,000
|
|
| Payment of lockup fee |
|
|
|
$ 250,000
|
|
| Debt default fee |
|
|
|
$ 750,000
|
|
| Percentage of aggregate beneficial ownership |
|
|
|
9.99%
|
|
| JMJ Agreement [Member] | Option B [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Settlement of debt |
|
|
|
$ 12,000,000
|
|
| Debt default penalties |
|
|
|
2,100,000
|
|
| Derivative liability value |
|
|
|
$ 3,400,000
|
|
| Warrant exchanged shares of common stock | shares |
|
|
|
3,500,000
|
|
| Payment of lockup fee |
|
|
|
$ 250,000
|
|
| Debt default fee |
|
|
|
$ 750,000
|
|
| Percentage of aggregate beneficial ownership |
|
|
|
9.99%
|
|
| JMJ Agreement [Member] | JMJ Promissory Note [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Investment in public offering |
|
|
|
$ 5,000,000
|
|
| Investment in public offering, description |
|
|
|
JMJ shall have the right to invest up to $5 million in the public offering and up to $5 million in each of the Company’s subsequent financings during the two-year period after the public offering, on the same terms as the best terms, as determined by JMJ, provided to any investor in the public offering or in any such subsequent financing.
|
|
| JMJ Agreement [Member] | Promissory Note Balance [Member] | Option A [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Pay of promissory note |
|
|
|
$ 2,000,000
|
|
| BLNK Conversion Agreement [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Debt instrument, description |
|
|
On January 4, 2018, the parties agreed to extend the expiration date of the BLNK Conversion Agreement from December 29, 2017 to February 14, 2018.
|
|
|
| BLNK Conversion Agreement [Member] | BLNK Holdings, LLC [Member] | Public Offering [Member] |
|
|
|
|
|
| Debt Instrument [Line Items] |
|
|
|
|
|
| Aggregate of principal and interest converted into common stock |
$ 209,442
|
|
|
|
|
| Conversion of notes into common stock, description |
(i) the debt amount multiplied by a factor of 1.15 and (ii) then divided by 80% of the per share price of common stock sold in the public offering.
|
|
|
|
|