Notes Payable and Stock Warrants (Tables)

3 Months Ended

Mar. 31, 2018

Payables and Accruals [Abstract]

Schedule of Initial Transaction Recorded

The initial transaction was recorded as follows:

At Inception	February 23, 2018
	Basis		Fair Value
Series A redeemable convertible preferred stock, net	$	10,312,113	$	8,709,684
Notes payable, net	2,728,778		2,457,249
Warrant liability	—		4,143,000
Total	$	13,040,891	$	15,309,933

Deemed dividend $ 2,269,042

Schedule of Components of Series A Preferred Stock

The Series A Preferred Stock consists of the following:

Series A redeemable convertible preferred stock principal balance	9,000,000
Accrued dividends	1,312,112
Discount	(1,602,428	)
Total Series A redeemable convertible preferred stock, net at inception on February 23, 2018	8,709,684
Accretion of preferred stock	38,105
Total Series A redeemable convertible preferred stock, net at March 31, 2018	8,747,789

Schedule of Notes Payable

The notes payable balance consists of the following:

Notes payable principal balance	3,000,000
Deferred issuance costs	(254,247	)
Discount	(288,504	)
Total notes payable, net at inception on February 23, 2018	2,457,249
Accretion of discount	11,447
Total notes payable, net at March 31, 2018	2,468,696