XML 151 R48.htm IDEA: XBRL DOCUMENT v3.19.3
Derivative Liability (FY) (Tables)
4 Months Ended 6 Months Ended
Dec. 31, 2018
Jun. 30, 2019
Derivative Liability [Abstract]    
Fair Value, Net Derivative Asset (Liability) Measured on Recurring Basis, Unobservable Input Reconciliation

The following schedule shows the change in fair value of the derivative liabilities for the period ended December 31, 2018, August 31, 2018 and August 31, 2017:

 

  

Derivative

 
  

Liability

 

Liabilities Measured at Fair Value

    
     

Balance as of August 31, 2016

 $254,952 
     

Issuances

  685,139 
     

Redemptions / conversions

  (1,015,757

)

     

Revaluation loss

  388,544 
     

Balance as of August 31, 2017

 $312,878 
     

Issuances

  1,565,487 
     

Redemptions / conversions

  (1,207,308

)

     

Reclass from sale of discontinued operations

  1,601,007 
     

Revaluation loss

  45,348 
     

Balance as of August 31, 2018

 $2,317,412 
     

Issuances

  6,244,548 
     

Redemptions / conversions

  - 
     

Revaluation loss

  1,135,345 
     

Balance as of December 31, 2018

 $7,379,893 
 
Fair Value Measurement Inputs and Valuation Techniques

Derivative liabilities incurred during the period ended August 31, 2018 were valued based upon the following assumptions and key inputs:

 

  

August 31,

  

August

 

Assumption

 

2018

  

2017

 

Expected dividends:

  0

%

  0

%

Expected volatility:

  121.1-246.8

%

  37.8-276.9

%

Expected term (years):

 

0.21-1.00 years

  

0.04-0.50 years 

 

Risk free interest rate:

  0.97-2.08.

%

  0.26-0.98

%

Stock price

 $0.35-1.11  $0.51-1.97 
  
May 6, 2019
  
June 30, 2019
 
Warrant Liability
      
Stock Price
 
$
6.00
  
$
6.35
 
Exercise Price
 
$
3.90
  
$
3.90
 
Remaining term (in years)
  
1.60 – 1.68
   
1.45 – 1.53
 
Volatility
  
64
%
  
65
%
Risk-free interest rate
  
2.39
%
  
1.98
%