Shareholders' Equity (Tables)

12 Months Ended

Dec. 31, 2016

Schedule of key assumptions used model at inception

	Inception			12/31/2016

Stock Price	$	0.00 - $60.00		$	0.00 - $15.51
Exercise Price	$	1.12		$	22.40
Term		.5 years			0.8 to 0.91 years
Risk Free Interest Rate		.39% - .47	%		0.85	%
Volatility		60	%		60	%
Dividend Rate		0	%		0	%

Schedule of shortfall provision derivative liability

Balance – December 31, 2015	$	-
Issuances of Series C		930,048
Fair Value Adjustment		1,163,575
Balance – December 31, 2016	$	2,093,623
Balance – Warrant liability (see notes 5)		1,250,000
Total Derivative Liabilities	$	3,343,623

Schedule of outstanding stock warrants

	Number of Shares		Average Exercise Price		If exercised		Expiration Date
Outstanding - December 31, 2015		83,678		-	$	449,518
Granted - Goldman, Sachs & Co.		65,099	$	3.02		-		-
Forfeited		-		-		-		-
Exercised		-		-		-		-
Outstanding, December 31, 2016		148,777	$	3.02	$	449,518		-
Warrants exercisable at December 31, 2016		148,777

	Number of Shares			Average Exercise Price		If Exercised			Expiration Date
Outstanding, December 31, 2014		-		$	-	$	-

Granted - Praesidian		64,651		$	0.50	$	32,326		-
Forfeited/Cancellation - Praesidian		(64,651	)	$	0.50		(32,326	)	-
Granted - Goldman Sachs		83,678		$	5.37		449,518		December 31, 2023
Forfeited		-			-		-		-
Exercised		-			-		-		-
Outstanding, December 31, 2015		83,678		$	-	$	449,518		-
Warrants exercisable at December 31, 2015		83,678

Schedule of the company's stock options

	Number of Shares Underlying Options		Weighted Average Exercise Price		Weighted Average Fair Value		Weighted Average Remaining Contractual Life		Aggregate Intrinsic Value (1)

Outstanding at December 31, 2015		-

For the year ended December 31, 2016
Granted		12,250	$	19.35	$	4.78		4.84		-
Exercised		-		-		-		-
Expired		-		-		-		-

Outstanding at December 31, 2016		12,250	$	19.35	$	4.78		4.84		-

Outstanding and Exercisable at December 31, 2016		681	$	19.35	$	4.78		4.84		-

(1)	The aggregate intrinsic value is based on the $10.34 closing price as of December 31, 2016 for the Company’s Common Stock.

Schedule of following information applies to options outstanding

Options Outstanding					Options Exercisable
Exercise Price	Number of Shares Underlying Options		Weighted Average Remaining Contractual Life		Number Exercisable		Exercise Price
$12.00		1,000		4.84		56	$	12.00
$20.00		11,250		4.84		625	$	20.00
		12,250				681

- Definition

Tabular disclosure of warrants or rights issued. Warrants and rights outstanding are derivative securities that give the holder the right to purchase securities (usually equity) from the issuer at a specific price within a certain time frame. Warrants are often included in a new debt issue to entice investors by a higher return potential. The main difference between warrants and call options is that warrants are issued and guaranteed by the company, whereas options are exchange instruments and are not issued by the company. Also, the lifetime of a warrant is often measured in years, while the lifetime of a typical option is measured in months. Disclose the title of issue of securities called for by warrants and rights outstanding, the aggregate amount of securities called for by warrants and rights outstanding, the date from which the warrants or rights are exercisable, and the price at which the warrant or right is exercisable.

+ References + Details