XML 45 R34.htm IDEA: XBRL DOCUMENT v3.20.2
Warrant Derivative Liabilities (Tables)
3 Months Ended
Jun. 30, 2020
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of convertible notes and warrants estimated using Black-Scholes

    Three
Months
Ended
    Year Ended        
    June 30,
2020
    March 31,
2020
    Inception  
                   
Expected term     4.58 - 5 years       4.67-4.83 years       5.00 years  
Expected volatility     94 - 101 %     95 %     91% - 107 %
Expected dividend yield     -       -       -  
Risk-free interest rate     0.61 - 0.73 %     0.70 %     1.50% - 2.77 %

Schedule of warrant derivative liabilities

   June 30, 2020   March 31,
2020
   Inception 
Fair value of 1,000 March 17, 2017 warrants  $-   $-   $4,609 
Fair value of 1,850 May 22, 2017 warrants   -    -    7,772 
Fair value of 2,565 March 16, 2018 warrants   -    -    3,023 
Fair value of 2,969 August 14, 2018 warrants   -    -    2,892 
Fair value of 3,922 August 22, 2019 warrants   -    -    1,576 
Fair value of 1,379 November 11, 2019 warrants   -    543    1,107 
Fair value of 5,882 January 27, 2020 warrants   -    2,232    3,701 
Fair value of 200 April 15, 2020 warrants   551    -    84 
Fair value of 50 April 15, 2020 warrants   138    -    21 
Fair value of 1,000 April 16, 2020 warrants   2,753    -    419 
Fair value of 5,882 May 10, 2020 warrants   15,620    -    6,115 
   $19,062   $2,775      

Schedule of warrant derivative liabilities activity

Beginning balance as of March 31, 2020  $2,775 
Issuances of warrants – derivative liabilities   6,639 
Warrants exchanged for common stock   (7,745)
Change in fair value of warrant derivative liabilities   17,393 
Ending balance as of June 30, 2020  $19,062