Note 9 - Convertible Debentures (Details Textual) - USD ($)
|
|
|
|
|
|
|
|
|
3 Months Ended |
6 Months Ended |
12 Months Ended |
Aug. 09, 2017 |
Jun. 23, 2017 |
Jun. 08, 2017 |
May 19, 2017 |
May 18, 2017 |
May 12, 2017 |
Mar. 09, 2017 |
Feb. 09, 2017 |
Dec. 31, 2017 |
Dec. 31, 2016 |
Dec. 31, 2017 |
Dec. 31, 2016 |
Jun. 30, 2017 |
Derivative Liability, Current |
|
|
|
|
|
|
|
|
$ 836,117
|
|
$ 836,117
|
|
$ 988,463
|
Repayments of Convertible Debt |
|
|
|
|
|
|
|
|
|
|
85,979
|
|
|
Gain (Loss) on Extinguishment of Debt, Total |
|
|
|
|
|
|
|
|
58,645
|
$ (33,906)
|
208,041
|
(33,906)
|
|
Derivative Liability, Total |
|
|
|
|
|
|
|
|
836,117
|
|
836,117
|
|
988,463
|
Convertible Debt, Current |
|
|
|
|
|
|
|
|
597,242
|
|
597,242
|
|
162,821
|
Deferred Costs, Noncurrent, Total |
|
|
|
|
|
|
|
|
165,794
|
|
165,794
|
|
201,432
|
Fair Value of Warrant Liability |
|
|
|
|
|
|
|
|
357,009
|
|
357,009
|
|
|
Fair Value Adjustment of Warrants |
|
|
|
|
|
|
|
|
|
|
157,009
|
(38,300)
|
|
Embedded Derivative, Gain on Embedded Derivative |
|
|
|
|
|
|
|
|
|
|
462,543
|
|
|
Embedded Derivative, Loss on Embedded Derivative |
|
|
|
|
|
|
|
|
|
|
42,403
|
|
|
Amortization of Debt Discount (Premium) |
|
|
|
|
|
|
|
|
|
|
35,638
|
|
|
Amortization of Debt Issuance Costs |
|
|
|
|
|
|
|
|
|
|
49,995
|
61,060
|
|
L2 Capital Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity Purchase Agreement, Maximum Amount |
|
|
|
$ 5,000,000
|
|
|
|
|
|
|
|
|
|
SBI Investments LLC [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity Purchase Agreement, Maximum Amount |
|
|
|
$ 5,000,000
|
|
|
|
|
|
|
|
|
|
Convertible Debenture Issued to Power Up Lending Group [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Convertible Debt |
|
|
|
|
|
|
$ 35,000
|
$ 55,000
|
|
|
|
|
|
Payments of Debt Issuance Costs |
|
|
|
|
|
|
$ 3,500
|
$ 3,000
|
|
|
|
|
|
Debt Instrument, Interest Rate, Stated Percentage |
|
|
|
|
|
|
|
|
|
|
|
|
12.00%
|
Debt Instrument, Term at Which Debt May be Converted |
|
|
|
|
|
|
|
|
|
|
|
|
180 days
|
Debt Instrument, Convertible, Price as a Percentage of Market Price |
|
|
|
|
|
|
|
|
|
|
|
|
63.00%
|
Debt Instrument, Convertible, Threshold Trading Days |
|
|
|
|
|
|
|
|
|
|
|
|
10
|
Debt Instrument, Convertible, Threshold, Maximum Percentage of Outstanding Shares |
|
|
|
|
|
|
|
|
|
|
|
|
4.99%
|
Debt Instrument, Stated Percentage, Interest Rate on Defaulted Principal |
|
|
|
|
|
|
|
|
|
|
|
|
22.00%
|
Derivative Liability, Current |
|
|
|
|
|
|
|
|
|
|
|
|
$ 22,384
|
Proceeds From Issuance of Convertible Debt, Portion Allocated to Debt Components |
|
|
|
|
|
|
|
|
|
|
|
|
$ 67,616
|
Repayments of Convertible Debt |
$ 85,979
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (Loss) on Extinguishment of Debt, Total |
$ 73,450
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Debenture Issued to Power Up Lending Group [Member] | First 30 Days [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Repurchase, Percentage of Outstanding Principal |
|
|
|
|
|
|
|
|
|
|
|
|
115.00%
|
Convertible Debenture Issued to Power Up Lending Group [Member] | Debt Repaid From 31 to 60 Days [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Repurchase, Percentage of Outstanding Principal |
|
|
|
|
|
|
|
|
|
|
|
|
120.00%
|
Convertible Debenture Issued to Power Up Lending Group [Member] | Debt Repaid From 61 to 90 Days [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Repurchase, Percentage of Outstanding Principal |
|
|
|
|
|
|
|
|
|
|
|
|
125.00%
|
Convertible Debenture Issued to Power Up Lending Group [Member] | Debt Repaid From 91 to 120 Days [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Repurchase, Percentage of Outstanding Principal |
|
|
|
|
|
|
|
|
|
|
|
|
130.00%
|
Convertible Debenture Issued to Power Up Lending Group [Member] | Debt Repaid From 121 to 150 Days [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Repurchase, Percentage of Outstanding Principal |
|
|
|
|
|
|
|
|
|
|
|
|
135.00%
|
Convertible Debenture Issued to Power Up Lending Group [Member] | Debt Repaid From 151 to 180 Days [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Repurchase, Percentage of Outstanding Principal |
|
|
|
|
|
|
|
|
|
|
|
|
140.00%
|
Convertible Debenture Issued to L2 Capital Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Convertible Debt |
|
|
$ 25,000
|
|
$ 75,000
|
$ 469,760
|
|
|
|
|
|
|
|
Payments of Debt Issuance Costs |
|
|
|
|
$ 13,200
|
|
|
|
|
|
|
|
|
Debt Instrument, Interest Rate, Stated Percentage |
|
|
8.00%
|
|
8.00%
|
12.00%
|
|
|
|
|
|
|
|
Debt Instrument, Term at Which Debt May be Converted |
|
|
|
|
|
|
|
|
|
|
|
|
180 days
|
Debt Instrument, Convertible, Price as a Percentage of Market Price |
|
|
|
|
|
|
|
|
|
|
|
|
65.00%
|
Debt Instrument, Convertible, Threshold Trading Days |
|
|
|
|
|
|
|
|
|
|
|
|
21
|
Debt Instrument, Convertible, Threshold, Maximum Percentage of Outstanding Shares |
|
|
|
|
|
|
|
|
|
|
|
|
9.99%
|
Debt Instrument, Stated Percentage, Interest Rate on Defaulted Principal |
|
|
|
|
|
|
|
|
|
|
|
|
24.00%
|
Payments for Other Issue Discount |
|
|
$ 2,006
|
|
$ 31,027
|
|
|
|
|
|
|
|
|
Derivative Liability, Total |
|
|
|
|
|
|
|
|
576,901
|
|
576,901
|
|
|
Convertible Debt, Total |
|
|
|
|
|
|
|
|
$ 97,859
|
|
$ 97,859
|
|
|
Equity Purchase Agreement Convertible Debt Issued to L2 Capital Inc [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Interest Rate, Stated Percentage |
|
|
|
8.00%
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Term at Which Debt May be Converted |
|
|
|
180 days
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Convertible, Price as a Percentage of Market Price |
|
|
|
67.50%
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Convertible, Threshold Trading Days |
|
|
|
20
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Convertible, Threshold, Maximum Percentage of Outstanding Shares |
|
|
|
9.99%
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Stated Percentage, Interest Rate on Defaulted Principal |
|
|
|
24.00%
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Face Amount |
|
|
|
$ 105,000
|
|
|
|
|
|
|
|
|
|
Equity Purchase Agreement Convertible Debt Issued to L2 Capital Inc [Member] | Debt Instrument, Redemption, Period One [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Redemption Price, Percentage |
|
|
|
|
|
|
|
|
|
|
120.00%
|
|
|
Equity Purchase Agreement Convertible Debt Issued to L2 Capital Inc [Member] | Debt Instrument, Redemption, Period Two [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Redemption Price, Percentage |
|
|
|
|
|
|
|
|
|
|
140.00%
|
|
|
Convertible Debenture Issued to L2 Capital Inc Due November 12, 2017 and December 8, 2017 [Member] | Debt Instrument, Redemption, Period One [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Redemption Price, Percentage |
|
|
|
|
|
|
|
|
|
|
125.00%
|
|
|
Convertible Debenture Issued to SBI Investments LLC [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from Convertible Debt |
|
$ 25,000
|
|
|
75,000
|
$ 469,760
|
|
|
|
|
|
|
|
Payments of Debt Issuance Costs |
|
|
|
|
$ 13,200
|
|
|
|
|
|
|
|
|
Debt Instrument, Interest Rate, Stated Percentage |
|
8.00%
|
|
|
8.00%
|
12.00%
|
|
|
|
|
|
|
|
Debt Instrument, Term at Which Debt May be Converted |
|
|
|
|
|
|
|
|
|
|
180 days
|
|
|
Debt Instrument, Convertible, Price as a Percentage of Market Price |
|
|
|
|
|
|
|
|
|
|
65.00%
|
|
|
Debt Instrument, Convertible, Threshold Trading Days |
|
|
|
|
|
|
|
|
|
|
21
|
|
|
Debt Instrument, Convertible, Threshold, Maximum Percentage of Outstanding Shares |
|
|
|
|
|
|
|
|
|
|
9.99%
|
|
|
Debt Instrument, Stated Percentage, Interest Rate on Defaulted Principal |
|
|
|
|
|
|
|
|
24.00%
|
|
24.00%
|
|
|
Payments for Other Issue Discount |
|
$ 3,750
|
|
|
$ 31,027
|
|
|
|
|
|
|
|
|
Derivative Liability, Total |
|
|
|
|
|
|
|
|
$ 574,840
|
|
$ 574,840
|
|
|
Convertible Debt, Total |
|
|
|
|
|
|
|
|
99,920
|
|
$ 99,920
|
|
|
Equity Purchase Agreement Convertible Debt Issued to SBI Investments LLC [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Interest Rate, Stated Percentage |
|
|
|
8.00%
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Term at Which Debt May be Converted |
|
|
|
180 days
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Convertible, Price as a Percentage of Market Price |
|
|
|
67.50%
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Convertible, Threshold Trading Days |
|
|
|
20
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Convertible, Threshold, Maximum Percentage of Outstanding Shares |
|
|
|
9.99%
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Stated Percentage, Interest Rate on Defaulted Principal |
|
|
|
24.00%
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Face Amount |
|
|
|
$ 105,000
|
|
|
|
|
|
|
|
|
|
Equity Purchase Agreement Convertible Debt Issued to SBI Investments LLC [Member] | Debt Instrument, Redemption, Period One [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Redemption Price, Percentage |
|
|
|
|
|
|
|
|
|
|
120.00%
|
|
|
Equity Purchase Agreement Convertible Debt Issued to SBI Investments LLC [Member] | Debt Instrument, Redemption, Period Two [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Redemption Price, Percentage |
|
|
|
|
|
|
|
|
|
|
140.00%
|
|
|
Convertible Debenture Issued to SBI Investments LLC Due November 12, 2017 and December 23, 2017 [Member] | Debt Instrument, Redemption, Period One [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Debt Instrument, Redemption Price, Percentage |
|
|
|
|
|
|
|
|
|
|
125.00%
|
|
|
Convertible Debenture [Member] |
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative Liability, Current |
|
|
|
|
|
|
|
|
836,117
|
|
$ 836,117
|
|
$ 988,463
|
Debt Instrument, Face Amount |
|
|
|
|
|
|
|
|
597,243
|
|
597,243
|
|
1,439,520
|
Convertible Debt, Current |
|
|
|
|
|
|
|
|
597,242
|
|
597,242
|
|
162,821
|
Deferred Costs, Noncurrent, Total |
|
|
|
|
|
|
|
|
165,794
|
|
165,794
|
|
$ 201,432
|
Fair Value of Warrant Liability |
|
|
|
|
|
|
|
|
$ 357,009
|
|
357,009
|
|
|
Fair Value Adjustment of Warrants |
|
|
|
|
|
|
|
|
|
|
157,009
|
|
|
Embedded Derivative, Gain (Loss) on Embedded Derivative, Net, Total |
|
|
|
|
|
|
|
|
|
|
$ 504,946
|
29,238
|
|
Shares of Common Stock Required to Settle Remaining Tranches of Convertible Debt |
|
|
|
|
|
|
|
|
22,970,866
|
|
22,970,866
|
|
55,374,342
|
Debt Instrument, Convertible, Conversion Price |
|
|
|
|
|
|
|
|
$ 0.03
|
|
$ 0.03
|
|
$ 0.01
|
Interest Payable |
|
|
|
|
|
|
|
|
$ 50,000
|
|
$ 50,000
|
|
$ 22,392
|
Amortization of Debt Discount (Premium) |
|
|
|
|
|
|
|
|
|
|
814,822
|
$ 24,605
|
|
Amortization of Debt Issuance Costs |
|
|
|
|
|
|
|
|
|
|
$ 35,638
|
|
|