XML 32 R21.htm IDEA: XBRL DOCUMENT v3.7.0.1
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Mar. 31, 2017
Accounting Policies [Abstract]  
Schedule of Valuation Methodology

A summary of quantitative information with respect to valuation methodology and significant unobservable inputs used for the Company’s warrant derivative liabilities that are categorized within Level 3 of the fair value hierarchy as of March 31, 2017 and December 31, 2016 is as follows:

 

Date of Valuation  

March 31,

2017

   

December 31,

2016

 
Stock Price     0.02       0.02  
Volatility (Annual)     142 %     140 %
Number of assumed financings     1       1  
Total shares outstanding     42,475,571       41,975,571  
Strike Price     0.01       0.01  
Risk-free Rate     1.34 %     1.34 %
Maturity Date   7/15/2019     7/15/2019  
Expected Life     N/A       N/A  

 

A summary of quantitative information with respect to valuation methodology and significant unobservable inputs used for the Company’s conversion option derivative that are categorized within Level 3 of the fair value hierarchy as of March 31, 2017 and December 31, 2016 is as follows:

 

Date of Valuation  

March 31,

2017

   

December 31,

2016

 
Stock Price     0.02       0.02  
Volatility (Annual)     48 %     140 %
Strike Price     N/A       N/A  
Risk-free Rate     1.33 %     1.40 %
Maturity Date   7/7/2017     5/5/2017  

 

Schedule of Fair Value of the Liabilities Measured on a Recurring Basis

 

 

          Fair Value Measurements at March 31, 2017:  
                         
     Carrying Value     Level 1     Level 2     Level 3  
                         
Earn out liability   $ -     $ -     $ -     $ -  
Warrant derivative liability     1,433,181       -       -       1,433,181  

Conversion option derivative liability

 

  $ 44,659       -       -     $ 44,659  
Total   $ 1,477,840     $ -     $ -     $ 1,477,840  

          Fair Value Measurements at December 31, 2016:  
                         
     Carrying Value     Level 1     Level 2     Level 3  
                         
Earn out liability   $ -     $ -     $ -     $ -  
Warrant derivative liability     1,366,898       -       -       1,366,898  

Conversion option derivative liability

 

    88,242       -       -       88,242  
Total   $ 1,455,140     $ -     $ -     $ 1,455,140  

 

Changes in fair value of our Level 3 earn-out liability

 

Fair Value Measurements Using Level 3 Inputs

 

          Conversion              
    Warrant     Option                
    Derivative Liability     Derivative Liability     Earn-out Liability     Total  
Balance - December 31, 2016   $ 1,366,898       88,242       -     $ 1,455,140  
Additions during the period     -       -       -       -  
Total (gains) or losses include in net loss     66,283       (43,583)       -       22,700  
Settlements during the period     -       -       -       -  
Transfers in and/or out of Level 3     -       -       -       -  
Balance - March 31, 2017   $ 1,433,181       44,659       -     $ 1,477,840