XML 37 R21.htm IDEA: XBRL DOCUMENT v3.19.1
Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2018
Accounting Policies [Abstract]  
Schedule of Fair Value Based on Short - Term Maturity

The carrying amounts reported in the consolidated balance sheets for cash, due from and to related parties, prepaid expenses, accounts payable and accrued liabilities approximate their fair market value based on the short-term maturity of these instruments.

 

    At December 31, 2018     At December 31, 2017  
Description   Level 1     Level 2     Level 3     Level 1     Level 2     Level 3  
Derivative liabilities                 3,364,032                   11,966,760  

Schedule of Roll Forward of Level 3 Valuation Financial Instrument

A roll forward of the level 3 valuation financial instruments is as follows:

 

    For the Year Ended December 31,  
    2018     2017  
Balance at beginning of year   $ 11,966,760     $ 402,055  
Initial valuation of derivative liabilities included in debt discount     2,039,143       473,240  
Initial valuation of derivative liabilities included in derivative expense     1,811,617       730,700  
Reclassification of derivative liabilities to gain on debt extinguishment upon conversion of debt     (422,835 )     (478,645 )
Reclassification of derivative liabilities to gain on debt extinguishment upon cashless exercise of 
warrants
    (666,756 )     (667,926 )
Reclassification of derivative liabilities to gain on debt extinguishment for debt settlement     (1,323,111 )      
Change in fair value included in derivative expense     (10,040,786 )     11,507,336  
Balance at end of year   $ 3,364,032     $ 11,966,760  

Schedule of Anti-dilutive Shares Outstanding

The following potentially dilutive equity securities outstanding as of December 31, 2018 and 2017 were not included in the computation of dilutive loss per common share because the effect would have been anti-dilutive:

 

    December 31,  
    2018     2017  
Stock warrants     143,184,844       153,151,959  
Convertible debt           140,126,333  
Stock options     22,200,000       4,000,000  
      165,384,844       297,278,292  

Schedule of Reconciliation of Basic and Diluted Net Loss Per Share

The following table presents a reconciliation of basic and diluted net loss per share:

 

    Years Ended December 31,  
    2018     2017  
Income (loss) per common share — basic:                
Income (loss) from continuing operations   $ 6,468,325     $ (14,849,036 )
Loss from discontinued operations           (5,664,102 )
Net income (loss)   $ 6,468,325     $ (20,513,138 )
Weighted average common shares outstanding — basic     233,858,517       128,916,989  
Net income (loss) per common share – basic:                
From continuing operations   $ 0.03     $ (0.12 )
From discontinued operations     0.00       (0.04 )
Net income (loss) per common share — basic   $ 0.03     $ (0.16 )
                 
Income (loss) per common share — diluted:                
Income (loss) from continuing operations   $ 6,468,325     $ (14,849,036 )
Add: interest on debt     2,130,838       1,153,146  
Less: derivative income and debt settlement income     (10,343,503 )     11,232,764  
Less: gain on foreign currency transactions     (33,633 )      
Numerator for loss from continuing operations per common share — diluted     (1,777,973 )     (2,463,126 )
Numerator for loss from discontinuing operations per common share — diluted           (5,664,102 )
Net loss per common share – diluted   $ (1,777,973 )   $ (8,127,228 )
                 
Weighted average common shares outstanding — basic     233,858,517       128,916,989  
Effect of dilutive securities:                
Preferred shares     8,892,000        
Warrants     45,970,039        
Convertible notes payable     242,807,089        
Weighted average common shares outstanding – diluted     531,527,645       128,916,989  
Net loss per common share – diluted:                
From continuing operations   $ 0.00     $ (0.12 )
From discontinued operations     0.00       (0.04 )
Net loss per common share — diluted   $ 0.00     $ (0.16 )