XML 37 R27.htm IDEA: XBRL DOCUMENT v3.20.1
Debt and Liabilities (Details Textual) - USD ($)
1 Months Ended 3 Months Ended 12 Months Ended
May 31, 2017
Apr. 30, 2017
Jun. 30, 2018
Mar. 31, 2018
Dec. 31, 2019
Dec. 31, 2018
Sep. 30, 2018
Debt and Liabilities (Textual)              
Amortization of debt discount         $ 1,515,191  
Net proceeds         $ 132,640  
2017 Notes Payable [Member]              
Debt and Liabilities (Textual)              
Warrants to purchase of common stock 200,000 200,000          
Warrant exercise price $ 2.10 $ 2.10          
Convertible debt $ 50,000 $ 50,000          
Borrowed from related parties $ 300,000 $ 300,000          
Warrant term 5 years 5 years          
Debt instrument accreted amount $ 84,031 $ 84,031          
2018 Convertible Notes and Warrants [Member]              
Debt and Liabilities (Textual)              
Percentage of convertible debt bore interest rate       13.00%     13.00%
Warrants to purchase of common stock         615,585    
Fair value of warrants         $ 1,741,334    
Warrant exercise price         $ 2.8288    
Amortization of debt discount     $ 335,584 $ 335,584      
Aggregate principal amount     3,046,281 3,046,281      
Net proceeds     2,778,579 2,778,579 $ 1,107,982    
Gross principal amount     267,702 267,702      
Additional offering costs     $ 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. 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. 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.    
Accretion expense         $ 368,757