XML 25 R16.htm IDEA: XBRL DOCUMENT v3.20.2
DERIVATIVE LIABILITY
9 Months Ended
Sep. 30, 2020
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
DERIVATIVE LIABILITY

10DERIVATIVE LIABILITY

 

Certain of the short-term convertible notes disclosed in note 9 above and certain warrants disclosed in note 11 below, have variable priced conversion rights with no fixed floor price and will re-price dependent on the share price performance over varying periods of time and certain notes and warrants have fundamental transaction clauses which might result in cash settlement, due to these factors, all convertible notes and any warrants attached thereto are valued and give rise to a derivative financial liability, which was initially valued at inception of the convertible notes using a Black-Scholes valuation model.

 

During the nine months ended September 30, 2020, an additional $1,131,094 was raised as a derivative liability on variably priced convertible notes.

 

The value of this derivative financial liability was re-assessed at September 30, 2020, and $101,945 was charged to the statement of operations and comprehensive loss, respectively. The value of the derivative liability will be re-assessed at each financial reporting period, with any movement thereon recorded in the statement of operations in the period in which it is incurred.

 

The following assumptions were used in the Black-Scholes valuation model:

 

    Nine months
ended
September 30,
2020
    Year ended
December 31,
2019
 
Conversion price   $ 0.016 to 2.00     $ 0.02 to 2.00  
Risk free interest rate     0.11 to 1.53 %     1.53 to 2.59 %
Expected life of derivative liability     1 to 12 months       1 to 12 months  
Expected volatility of underlying stock     11.7 to 222.6 %     148.5 to 224.3 %
Expected dividend rate     0 %     0 %

 

The movement in derivative liability is as follows:

 

   September 30,
 2020
   December 31,
2019
 
         
Opening balance  $905,576   $1,833,672 
Derivative financial liability arising from convertible note   1,131,094    1,053,842 
Fair value adjustment to derivative liability   101,945    (1,981,938)
   $2,138,615   $905,576