XML 39 R25.htm IDEA: XBRL DOCUMENT v3.20.1
Derivative Liabilities (Tables)
6 Months Ended
Dec. 31, 2019
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of assumptions used in valuation model

    June 30,  
    2018  
Market value of common stock on measurement date   $ 1.01  
Exercise price   $ 7.50 and $11.25  
Risk free interest rate (1)     2.33 %
Expected life in years     0.95  
Expected volatility (2)     102 %
Expected dividend yields (3)     None  

 

(1) The risk-free interest rate was determined by management using the applicable Treasury Bill as of the measurement date.

 

(2) The historical trading volatility was determined by calculating the volatility of the Company’s common stock.

 

(3) The Company does not expect to pay a dividend in the foreseeable future.
Schedule of fair value of derivative liabilities
   Markets for
Identical
Assets
   Other
Observable
Inputs
   Significant
Unobservable
Inputs
   Carrying
Value as of
June 30,
 
Description  (Level 1)   (Level 2)   (Level 3)   2018 
Derivative liability – warrant instruments  $-   $-   $30,526   $30,526 
Derivative liabilities – embedded redemption feature of promissory notes   -    -    4,164,108    4,164,108 
   $-   $-   $4,194,634   $4,194,634 
Schedule of reconciliation of changes in the fair value of financial liabilities

   Year ended 
   June 30,   June 30, 
   2019   2018 
Beginning balance  $4,194,634   $175,853 
Adoption of ASU 2017-11 – warrants   (59,397)   - 
Fair value of derivative liabilities for redemption feature of promissory notes payable   -    3,309,880 
Change in fair value of derivative liabilities   54,634    708,901 
Extinguishment of derivative liabilities on conversion of promissory notes.   (4,189,871)   - 
Ending balance  $-   $4,194,634