XML 31 R20.htm IDEA: XBRL DOCUMENT v3.10.0.1
Notes Payable (Details) - USD ($)
1 Months Ended 2 Months Ended 3 Months Ended 4 Months Ended 6 Months Ended 9 Months Ended
Feb. 28, 2017
May 31, 2017
Jun. 30, 2018
Mar. 31, 2018
Sep. 30, 2017
Jun. 30, 2017
Sep. 30, 2016
Jun. 30, 2018
Jun. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Notes Payable (Textual)                        
Borrowed from related parties                   $ 300,000  
Interest expenses         $ 134,108           134,108  
Warrants exercise price                   $ 5.00    
Accreted discount to interest expense                   $ 1,515,191 35,216  
Net proceeds                   2,778,579  
Additional offering costs                     $ 135,608
2016 Convertible Notes Payable [Member]                        
Notes Payable (Textual)                        
Convertible Debt             $ 500,000          
Borrowed from related parties             $ 150,000          
Percentage of convertible debt bore interest rate             12.00%          
Percentage of default interest rate             15.00%          
Description of debt convertible             The 2016 Convertible Notes were automatically convertible upon 1) the consummation of an investment in the Company’s equity securities of over $250,000 through a single or series of transactions involving the same party or parties and 2) the occurrence of a liquidity event as defined by the 2016 Convertible Notes. The holders had the option to convert the entire unpaid and outstanding principal amount and any accrued interest thereon under the 2016 Convertible Notes on the maturity date. The conversion price was the lesser of 1) that price per share that was eighty percent (80%) of the purchase price per share of the same class and series of equity securities sold by the Company in a qualifying transaction or liquidity event or 2) an amount equal to $4,000,000 divided by the total number of outstanding shares of the Company’s common stock immediately prior to the transaction or liquidity event on a fully-diluted, as-converted basis.          
Due in date of issuance             3 years          
Convertible notes converted amount $ 36,434                      
Accrued interest totaling $ 36,434                      
Converted into shares 943,908                      
Interest expenses                     $ 140,065  
2017 Notes Payable [Member]                        
Notes Payable (Textual)                        
Convertible Debt   $ 50,000                    
Borrowed from related parties   $ 300,000                    
Interest expenses     $ 0     $ 21,008   $ 25,025 $ 35,216      
Warrants to purchase of common stock   200,000                    
Warrants exercise price   $ 2.10                    
Warrant term   5 years                    
Debt instrument accreted amount   $ 84,031                    
2018 Convertible Notes and Warrants [Member]                        
Notes Payable (Textual)                        
Percentage of convertible debt bore interest rate     13.00% 13.00%       13.00%        
Debt instrument accreted amount     $ 335,584 $ 335,584       $ 335,584        
Aggregate principal amount       3,046,281       3,046,281        
Net proceeds       2,778,579       2,778,579        
Gross principal amount       267,702       267,702        
Additional offering costs     $ 67,882 $ 67,882       $ 67,882        
Conversion of bridge notes, description               The 2018 Convertible Notes provided that the principal and all accrued and unpaid interest on the 2018 Convertible Notes were convertible into shares of common stock at a conversion rate equal to the lesser of $2.5480 per share or seventy percent (70%) of the IPO price per share. Upon pricing the IPO, at the option of the holders, all outstanding principal plus accrued interest underlying the 2018 Convertible Notes was converted into 1,231,165 shares of common stock at a conversion rate of $2.5480. Upon conversion, the contingent beneficial conversion feature was no longer contingent, and resulted in a discount and immediate accretion of such discount in the amount of $368,757 which was charged to interest expense in the accompanying statement of operations during the three and six months ended June 30, 2018. In connection with the issuance of the 2018 Convertible Notes, each holder also received contingent five-year warrants to purchase common stock in an amount equal to 50% of the shares of common stock that the holder was entitled to in connection with the conversion of the holder’s 2018 Convertible Note when such note first became convertible, which was at the time the IPO was priced. Prior to the 2018 Convertible Note being convertible, the holder did not have a right to exercise these warrants. At the IPO pricing date, 615,585 warrants to purchase common stock became exercisable upon the conversion of the outstanding balance of the 2018 Convertible Notes, including accrued interest. The warrants have an exercise price of 125% of the conversion price, or $3.185. The Company calculated the fair value of the warrants at $1,741,334 using a Black-Scholes pricing model. The Company valued the warrants at $2.8288 per warrant using a common stock fair value of $5.00, a term of five years, a volatility of 45% and a risk free interest rate of 2.75%. The Company allocated the debt proceeds on a relative fair value basis between the note and warrant, in which the Company recognized a note discount for $1,107,982. This was immediately recognized in interest expense as of the note conversion date. As of June 30, 2018, all of the warrants were outstanding.