Business Combination (Tables)

9 Months Ended

Sep. 30, 2018

Business Combination

Schedule of total consideration exchanged

	(Unaudited)
Fair value of Jaguar common stock	$	25,303,859
Fair value of Jaguar common stock warrants		630,859
Fair value of replacement restricted stock units		3,300,555
Fair value of replacement stock options		5,691
Cash		2,000,000
Effective settlement of receivable from Napo		464,295
Total consideration exchanged	$	31,705,259

Schedule of purchase price allocation to assets and liabilities assumed in the transaction

Current assets	$	2,578,114
Non-current assets		396,247
Identifiable intangible assets		36,400,000
Current liabilities		(4,052,180)
Convertible notes payable		(12,473,501)
Deferred tax liability		(13,181,242)
Net assets acquired		9,667,438
Goodwill on acquisition		22,037,821
Total consideration	$	31,705,259

Schedule of unaudited proforma results

	Three Months Ended		Nine Months Ended
	September 30,		September 30,
	2017		2017
Net sales	$	1,253,447	$	3,894,222
Net income (loss)	$	5,281,573	$	(2,905,689)
Net loss per share, basic and diluted	$	0.10	$	(0.10)