XML 36 R27.htm IDEA: XBRL DOCUMENT v3.19.1
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables)
3 Months Ended
Mar. 31, 2019
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of fair value on a recurring basis

Financial liabilities as of March 31, 2019 measured at fair value on a recurring basis are summarized below:

 

    March 31,
2019
    Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
    Significant
Other
Observable
Inputs
(Level 2)
    Significant
Unobservable
Inputs
(Level 3)
 
Derivative liability   $ 47,996     $     $     $ 47,996  
Warrant liability     1,062,411                   1,062,411  
Total   $ 1,110,407     $     $     $ 1,110,407  

 

Financial liabilities as of December 31, 2018 measured at fair value on a recurring basis are summarized below:

 

    December 31,
2018
    Quoted Prices
in Active
Markets for
Identical Assets
(Level 1)
    Significant
Other
Observable
Inputs
(Level 2)
    Significant
Unobservable
Inputs
(Level 3)
 
Derivative liability   $ 54,242     $     $     $ 54,242  
Warrant liability     925,806                   925,806  
Total   $ 980,048     $     $     $ 980,048  
Schedule of fair value of the conversion/exercise options

The fair value of the conversion/exercise options were calculated using a binomial lattice formula with the following weighted average assumptions during the three months ended March 31, 2019 and the year ended December 31, 2018:

 

Conversion option:

 

  March 31,     December 31,  
  2019     2018  
Common Stock Closing Price     $ 0.035     $ 0.03  
Conversion Price per Share     $ 0.075 to 0.10     $ 0.075 to 0.10  
Conversion Shares       5,333,333       5,333,333  
Call Option Value       0.011 to 0.0056       0.013 to 0.055  
Dividend Yield       0.00 %     0.00 %
Volatility       222.77 %     221.92 %
Risk-free Interest Rate       2.40% to 2.44 %     2.46% to 2.51 %
Term       0.25 to 0.375 years       0.32 to 0.625 years  

 

Exercise option:

 

  March 31,     December 31,  
  2019     2018  
Common Stock Closing Price     $ 0.035     $ 0.03  
Conversion Price per Share     $ 0.10 to 0.15     $ 0.10 to 0.15  
Conversion Shares       34,000,000       34,000,000  
Call Option Value       0.029 to 0.033       0.026 to 0.028  
Dividend Yield       0.00 %     0.00%  
Volatility       222.77 %     221.92%  
Risk-free Interest Rate       2.21 to 2.27 %     2.46 to 2.51 %
Term       2.07 to 3.85 years       2.62 to 4 years  
Schedule of change in Company's Level 3 conversion note and warrant liability

The following tables set forth a summary of the changes in the fair value of the Company’s Level 3 financial liabilities that are measured at fair value on a recurring basis using significant unobservable input for the three months ended March 31, 2019 and 2018:

 

    Debt     Warrant  
    Derivative     Liability  
Balance, December 31, 2018   $ 54,242     $ 925,806  
Aggregate amount of derivative instruments issued            
Transferred in due to conversions            
Change in fair value of derivative liabilities     (6,246 )     136,605  
Balance, March 31, 2019   $ 47,996     $ 1,062,411  

 

    Debt     Warrant  
    Derivative     Liability  
Balance, December 31, 2017   $ 429,141     $ 1,099,200  
Aggregate amount of derivative instruments issued           226,833  
Transferred in due to conversions     (273,080 )      
Change in fair value of derivative liabilities     179,952       1,228,703  
Balance, March 31, 2018   $ 336,013     $ 2,554,736