XML 52 R41.htm IDEA: XBRL DOCUMENT v3.21.2
DERIVATIVE LIABILITIES (Tables)
6 Months Ended
Jun. 30, 2021
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
SCHEDULE OF VALUATION ASSUMPTIONS

 

   Six Months Ended
June 30, 2021
    Year Ended
December 31, 2020
 
          
Expected term   1 year     - 
Expected volatility   164 - 214%    - 
Expected dividend yield   -     - 
Risk-free interest rate   0.15%      - 
SCHEDULE OF DERIVATIVE LIABILITIES

The Company’s derivative liabilities are as follows:

 

   June 30,
2021
   December 31,
2020
 
Fair value of the GS Capital conversion option  $280,000   $- 
Fair value of the Platinum Point conversion option   1,024,000    - 
Fair value of the Platinum Point warrants (200,000 warrants)   206,000        - 
   $1,510,000   $- 
SCHEDULE OF ACTIVITY RELATED TO DERIVATIVE LIABILITIES

Activity related to the derivative liabilities for the period ended June 30, 2021 is as follows:

 

         
Beginning balance as of December 31, 2020   $ -  
Issuances of warrants/conversion option – derivative liabilities     313,868  
Warrants exchanged for common stock     -  
Change in fair value of warrants/conversion option - derivative liabilities     1,196,132  
Ending balance as of June 30, 2021   $ 1,510,000