XML 46 R23.htm IDEA: XBRL DOCUMENT v3.20.1
Derivative Liabilities (Tables)
12 Months Ended
Dec. 31, 2019
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Fair Value of Liabilities Measured on Recurring Basis

For the years ended December 31, 2019 and, 2018, the estimated fair values of the liabilities measured on a recurring basis are as follows:

 

      Year Ended       Year Ended  
      December 31, 2019       December 31, 2018  
Expected term     0.25 - 5.00 years       0.54 - 5.00 years  
Expected average volatility     160%- 305 %     164%- 355 %
Expected dividend yield     -       -  
Risk-free interest rate     1.55% - 2.50 %     2.51% - 2.86 %

Schedule of Changes in Derivative Liabilities

The following table summarizes the changes in the derivative liabilities during the years ended December 31, 2019 and 2018:

 

Fair Value Measurements Using Significant Unobservable Inputs (Level 3)  
Derivative liability as of December 31, 2017   $ 295,800  
Addition of new derivatives recognized as debt discounts     1,276,667  
Addition of new derivatives recognized as day-one loss     716,948  
Derivative liabilities settled upon conversion of convertible note     (2,480,000 )
Reclassification from APIC to derivative due to tainted instruments     83,334  
Change in derivative liabilities recognized as loss on derivative     12,554,360  
Derivative liability as of December 31, 2018   $ 12,447,109  
         
Addition of new derivatives recognized as debt discounts     606,000  
Addition of new derivatives recognized as day-one loss     1,544,785  
Derivative liabilities settled upon conversion of convertible note     (3,130,000 )
Reclassification from APIC to derivative due to tainted instruments     167,544  
Reclassification to APIC from derivative due to not tainted instruments     (250,878 )
Change in derivative liabilities recognized as loss on derivative     (8,783,283 )
Derivative liability as of December 31, 2019   $ 2,601,277