XML 40 R24.htm IDEA: XBRL DOCUMENT v3.19.1
Convertible Debt (Tables)
12 Months Ended
Dec. 31, 2018
Debt Disclosure [Abstract]  
Schedule of Derivative Liabilities at Fair Value

During the years ended December 31, 2018 and 2017, the fair value of the derivative liabilities was estimated using the Binomial valuation model with the following assumptions:

 

    2018     2017  
Dividend rate     %     %
Term (in years)     0.01 to 5.00 years       0.01 to 5.00 years  
Volatility     188.9 to 197.1     127.8 to 189.8 %
Risk—free interest rate     2.07 to 2.96 %     1.03 to 2.20

Schedule of Convertible Note

At December 31, 2018 and December 31, 2017, the convertible debt consisted of the following:

 

    December 31,  
    2018     2017  
Principal amount   $ 2,436,394     $ 840,757  
Less: unamortized debt discount     (1,002,142 )     (154,374 )
Convertible note payable, net   $ 1,434,252     $ 686,383