XML 30 R19.htm IDEA: XBRL DOCUMENT v3.21.2
Significant Accounting Policies (Tables)
6 Months Ended
Jun. 30, 2021
Significant Accounting Policies  
Schedule of fair value of derivative liability

 

 

Fair

Value at

June 30,

 

 

Fair Value Measurement Using

 

 

 

2021

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Derivative liability

 

$-

 

 

$-

 

 

$-

 

 

$-

 

 

 

Three Months

Ended
June 30,
2021

 

 

Three Months

Ended
June 30,
2020

 

 

Six Months

Ended
June 30,
2021

 

Net income attributable to common shareholders

 

$75,544

 

 

$1,461,516

 

 

$1,818,604

 

Income attributable to note derivatives

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of derivatives

 

 

(60,311)

 

 

(1,911,951)

 

 

(2,241,678)

Gain on extinguishment of debt

 

 

(1,148,554)

 

 

 

 

 

 

(1,148,554)

Expense attributable to note derivatives

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

88,756

 

 

 

167,959

 

 

 

216,378

 

Diluted loss attributable to common shareholders

 

$(1,044,565)

 

$(282,476)

 

$(1,355,250)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic shares outstanding

 

 

3,691,248

 

 

 

278,128

 

 

 

1,994,429

 

Derivative notes and interest shares

 

 

4,639,561

 

 

 

16,686,343

 

 

 

5,831,493

 

Diluted shares outstanding

 

 

8,330,809

 

 

 

16,964,471

 

 

 

7,825,922

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted loss per share

 

$(0.13)

 

$(0.02)

 

$(0.17)
Schedule of reconciliation of the derivative liability

 

 

June 30,

 

 

June 30,

 

 

 

2021

 

 

2020

 

Balance, beginning of period

 

$3,845,662

 

 

$2,349,471

 

Additions

 

 

124,290

 

 

 

261,946

 

Extinguished derivative liability

 

 

(1,728,274)

 

 

-

 

Change in fair value of derivative liabilities

 

 

(2,241,678)

 

 

(585,198)

Balance, end of period

 

$-

 

 

$2,026,219

 

Schedule of diluted loss per share