XML 64 R22.htm IDEA: XBRL DOCUMENT v3.20.1
Summary of Significant Accounting Policies and Basis of Presentation (Tables)
12 Months Ended
Dec. 31, 2019
Accounting Policies [Abstract]  
Schedule of changes in derivative liabilities
Fair Value of Embedded Derivative Liabilities:    
Balance, December 31, 2017  $574 
Change in fair value   (514)
Reclassification due to conversion   (27)
Balance, December 31, 2018   33 
Change in fair value   (30)
Change due to conversion   - 
Balance, December 31, 2019  $3 
Schedule of Black-Scholes option pricing model
   December 31,
2019
   December 31,
2018
 
Common stock price   5.7    3.00 
Expected volatility   220%   233%
Expected term   0.25 years    .1.25 years 
Risk free rate   1.55%   2.56%
Forfeiture rate   0%   0%
Expected dividend yield   0%   0%
Schedule of financial assets and liabilities are measured at fair value on a recurring basis
  Balance as of December 31, 2019 
   Level 1   Level 2   Level 3   Total 
Assets:                
Marketable securities   1    -    -    1 
Total assets   1    -    -    1 
                     
Liabilities:                    
Stock based liabilities   742    -    -    742 
Short term derivative value   3    -    -    3 
Total liabilities   745    -    -    745 

 

   Balance as of December 31, 2018 
   Level 1   Level 2   Level 3   Total 
Assets:                
Marketable securities   79    -    -    79 
Total assets   79    -    -    79 
                     
Liabilities:                    
Stock based liabilities   225    -    -    225 
Long term derivative value   33    -    -    33 
Total liabilities   258    -    -    258