XML 44 R24.htm IDEA: XBRL DOCUMENT v3.20.2
Stockholder's Equity (Deficit) (Tables)
3 Months Ended
Mar. 31, 2020
Equity [Abstract]  
Schedule of assumptions

The following assumptions were used in the Binomial Option Pricing Model in calculating the embedded conversion features and current liabilities for the three months ended March 31, 2020 and the year ended December 31, 2019.

  

    March 31, 2020     December 31, 2019  
Risk-free interest rates   0.23 – 0.71 %     1.58 – 1.66 %
Expected life (years)   1.70 – 2.00       1.95 – 2.00  
Expected dividends   0 %      0 %
Expected volatility   246-251 %     248-250  %
Schedule of Warrant Liabilities Measured using Fair Significant Unobservable Inputs (Level 3)

The table below provides a reconciliation of the beginning and ending balances for the warrant liabilities measured using fair significant unobservable inputs (Level 3) for the three months ended March 31, 2020:

 

Balance at December 31, 2019   $ 967  
Issuance of warrants     —    
Change in fair value during period     (97 )
Balance at March 31, 2020   $ 870  
Schedule of Fair Value on Assumptions

The following assumptions were used in calculations of the Binomial Option Pricing Model for the periods ended March 31, 2020 and the year ended December 31, 2019.

 

    March 31, 2020     December 31, 2019  
Annual dividend yield     0 %     0 %
Expected life (years)     0.42-7.4       0.42 – 8.13  
Risk-free interest rate     1.60 – 1.83 %     1.56 – 2.40 %
Expected volatility     189 - 236 %     165 - 318 %
Schedule of stock warrant activity

The following represents a summary of all common stock warrant activity:

 

    Number of   
Warrants
  Weighted Average   
Exercise Price
  Weighted Average   
Remaining   
Contractual Term
  Balance outstanding, December 31, 2019       211,826     $ 10.08       3.51  
  Expired       (23,750 )     30.00       -  
  Balance outstanding, March 31, 2020       188,076     $ 7.57       3.69  
  Exercisable, March 31, 2020       188,076     $ 7.57       3.69  
Schedule of Stock Option Activity

The following represents a summary of all common stock option activity:

 

    Number of   
Options
  Weighted Average   
Exercise Price
  Weighted Average   
Remaining   
Contractual Term
  Balance outstanding, December 31, 2019       172,479     $ 5.29       5.47  
  Granted       —         —            
  Balance outstanding, March 31, 2020       172,479     $ 5.29       5.22  
  Exercisable, March 31, 2020       162,479     $ 5.25       5.47