XML 31 R22.htm IDEA: XBRL DOCUMENT v3.10.0.1
Summary of Significant Accounting Policies (Tables)
3 Months Ended
Dec. 31, 2018
Accounting Policies [Abstract]  
Schedule of Property and Equipment Estimated Useful Lives

Depreciation is computed using the straight-line method over estimated useful lives as follows:

 

Plant equipment   2 to 15 years
Motor Vehicle   4 to 15 years

Schedule of Assumption Used Derivative Financial Instruments

In applying the Black-Scholes valuation model, the Company used the following assumptions during the period ended December 31, 2018:

 

    For the period ended December 31, 2018  
Annual dividend yield     -  
Expected life (years)     0.50 – 1.00  
Risk-free interest rate     1.7 %
Expected volatility     32 %

Schedule of Convertible Debt Measured at Fair Value

The following table presents the Company’s embedded conversion features of its convertible debt measured at fair value on a recurring basis as of December 31, 2018, and as of September 30, 2018:

 

    Carry Value at  
    December 31, 2018     September 30, 2018  
Derivative liabilities:                
Embedded conversion features - notes   $ 704,771     $ 726,871  
Total derivative liability   $ 704,771     $ 726,871  

 

    December 31, 2018     September 30, 2018  
Change in fair value included in other income (expense), net     22,100       606,150  

Schedule of Derivative Liabilities Measured at Fair Value

The following table provides a reconciliation of the beginning and ending balances for the Company’s derivative liabilities measured at fair value using Level 3 inputs:

 

   

For the three

months ended

    For the year ended  
    December 31, 2018     September 30, 2018  
Embedded Conversion                
Features - Notes:                
Balance at beginning of year   $ 726,871     $ 1,333,021  
Change in derivative liabilities   $ -44,200     $ -1,212,300  
Net change in fair value included in net loss     22,100       606,150  
Ending balance   $ 704,771     $ 726,871