XML 40 R25.htm IDEA: XBRL DOCUMENT v3.20.1
DERIVATIVE AND PREFERRED STOCK LIABILITIES (Tables)
9 Months Ended
Sep. 30, 2019
Notes to Financial Statements  
Summary of changes in the fair value of the Company's Level 3 financial liabilities
  

September 30,

2019

 

December 31,

2018

Balance at the beginning of period  $322,976   $—   
Original discount limited to proceeds of notes   540,750    100,000 
Fair value of derivative liabilities in excess of notes proceeds received   1,653,887    247,033 
Settlement of derivative instruments   (2,447,147)   —   
Change in fair value of embedded conversion option   5,467,732    (24,057)
Balance at the end of the period  $5,538,198   $322,976 
Assumptions used in the calculations for fair value of derivative liabilities
   Expected Volatility  Risk-free Interest Rate  Expected Dividend Yield  Expected Life (in years)
At issuance  128-394%  1.60-2.51%   0%  0.49-5.00
At September 30, 2019  225-480%  1.55-1.91%   0%  0.06-4.95
Assumptions used in the calculations for fair value of preferred stock liabilities
   Expected Volatility  Risk-free Interest Rate  Expected Dividend Yield  Expected Life (in years)
At April 12, 2019  170%  2.36%   0%  3.00