XML 33 R21.htm IDEA: XBRL DOCUMENT v3.21.2
CONVERTIBLE DEBT (Details Narrative) - USD ($)
1 Months Ended 9 Months Ended 12 Months Ended
May 09, 2017
May 14, 2015
Feb. 05, 2015
Jun. 03, 2020
Jan. 09, 2020
Sep. 30, 2019
May 16, 2018
Nov. 30, 2017
Sep. 26, 2016
Jan. 29, 2015
Aug. 31, 2021
Aug. 31, 2020
Nov. 30, 2020
Nov. 30, 2019
Jun. 30, 2021
Mar. 05, 2020
Nov. 30, 2018
APIC reclassified to derivative liability                         $ 3,981,221        
Increased tranche amount                               $ 936,168  
Embedded conversion                         5,494,363        
Beneficial conversion feature               $ 647,888                  
Amortized for prior year                         855,987        
Preferred stock, shares                             29,432,320    
Preferred stock shares, amount                         $ 17,659,392        
Price per share                         $ 0.60        
Debt extinguisment                         $ 1,092,295        
Conversion, description                         (i) all amounts owing under the 2016 Convertible Notes through November 30, 2020 (including accrued interest thereon) and (ii) all accrued interest on the 2018 and 2019 Convertible Notes through November 30, 2020. The conversion is expected to occur during the third fiscal quarter of 2021. The 2018 and 2019 Convertible Notes were further amended to (i) eliminate the conversion feature of such notes, (ii) provide for a simple interest rate of 8% per annum, with the first 2 years of interest payable at maturity of the 2018 and 2019 Convertible Notes and the last three years of interest payable quarterly beginning August 31, 2023; and (iii) extend the maturity of such notes until November 30, 2025.        
Extended maturity date         Dec. 01, 2021       Sep. 30, 2019                
Proceeds from convertible debt                     $ 0 $ 936,168          
Amortization of debt discount                     $ 0 $ 1,614,006          
2016 Notes [Member]                                  
Extended maturity date       Dec. 31, 2020                          
Terms of amendment, description         Pursuant to the Amendment, Fengate has agreed to convert all of the 2016 Notes on or before the earlier to occur of (i) the maturity date of the 2016 Convertible Notes and (ii) the Company raising new equity investment of not less than US$2,000,000, on terms mutually acceptable to Fengate and the Company (subject to Fengate’s regulatory considerations). Conversion of the 2016 Notes will occur in a single conversion transaction at a price that is equal to a 25% discount to the average closing price of the Company’s common stock for the 10 trading days immediately prior to the conversion date, with the exact structure of the conversion to be determined by the parties. On June 3, 2020 the maturity date was extended from August 31 to December 31, 2020.                        
Securities Purchase Agreement [Member] | 2018 Convertible Note [Member]                                  
Principal amount of debt                                 $ 10,000,000
Bearing interest rate                                 12.00%
Convertible note description                         Company at a 25% discount to the average closing price of the common shares during the 10 trading days immediately prior to the applicable conversion date        
Conversion Option [Member] | 2018 Convertible Note [Member] | Re-value [Member]                                  
Conversion option, description                         The assumptions used were a discount rate of 2.80%, 1.96% and 1.96%; volatility rate of 79.57%, 104.70% and 107.3%; and a term of 1.50, 1.13 and 0.57 years respectively        
Unamortized debt discount                         $ 0        
Amortization of debt                         $ 1,885,587 $ 1,857,295      
Conversion Option [Member] | 2018 Convertible Note [Member] | Range One [Member]                                  
Term                         1 year 6 months        
Volatility                         79.57%        
Discount rate                         2.80%        
Black scholes model conversion option                         $ 1,696,933        
Conversion Option [Member] | 2018 Convertible Note [Member] | Range Two [Member]                                  
Term                         1 year 1 month 17 days        
Volatility                         104.70%        
Discount rate                         1.96%        
Conversion Option [Member] | 2018 Convertible Note [Member] | Range Three [Member]                                  
Volatility                         107.30%        
Discount rate                         1.96%        
Promissory note maturity period                         6 months 25 days        
Convertible Debt [Member] | Minimum [Member]                                  
Bearing interest rate                 6.00%                
Convertible Debt [Member] | Maximum [Member]                                  
Bearing interest rate                 8.00%                
Convertible Debt [Member] | Securities Purchase Agreement [Member]                                  
Proceeds from convertible debt   $ 500,000 $ 1,800,000           $ 4,100,000                
Amortization of debt discount                         $ 3,333,334        
Principal amount of debt                   $ 2,300,000              
Intrinsic value of notes                         3,333,334        
Common stock conversion, shares           16,666,667       3,239,437              
Bearing interest rate                 8.00% 6.00%              
Interest amortized                         334,988        
Proceeds from promissory note                 $ 4,100,000                
Additional funding amount                 5,900,000                
Aggregate amount of promissory note                 $ 10,000,000                
Conversion price (in dollars per share)           $ 0.60       $ 0.71              
April 13, 2019 [Member, | Conversion Option [Member] | 2018 Convertible Note [Member]                                  
Black scholes model conversion option                         1,911,256        
November 30, 2018 [Member] | Conversion Option [Member] | 2018 Convertible Note [Member]                                  
Black scholes model conversion option                         892,000        
May 16, 2018 [Member] | 2016 Notes [Member]                                  
Convertible promissory notes         $ 1,500,000                        
May 9, 2017 [Member] | 2016 Notes [Member]                                  
Convertible promissory notes         4,400,000                        
September 26, 2016 [Member] | 2016 Notes [Member]                                  
Convertible promissory notes         4,100,000                        
May 14, 2015 [Member] | 2016 Notes [Member]                                  
Convertible promissory notes         500,000                        
February 5, 2015 [Member] | 2016 Notes [Member]                                  
Convertible promissory notes         1,800,000                        
Third Tranche [Member] | Convertible Debt [Member] | Securities Purchase Agreement [Member]                                  
Proceeds from convertible debt             $ 1,500,000                    
Third Tranche [Member] | November 6, 2019 [Member]                                  
Proceeds from convertible debt                         3,795,033        
Interest payment                         936,168        
Second Tranche [Member] | Convertible Debt [Member] | Securities Purchase Agreement [Member]                                  
Proceeds from convertible debt $ 4,400,000                                
Second Tranche [Member] | April 13, 2019 [Member,                                  
Proceeds from promissory note                         2,804,187        
First Tranche [Member] | November 30, 2018 [Member]                                  
Proceeds from promissory note                         $ 3,400,780        
Director [Member]                                  
Price per share                             $ 0.001    
Preferred stock, shares authorized                             29,432,320    
Black-Scholes Model [Member]                                  
Beneficial conversion feature         $ 7,965,083                        
Term         4 months 20 days                        
Discount rate         1.96%                        
Volatility rate         148.80%