XML 48 R21.htm IDEA: XBRL DOCUMENT v3.20.2
Derivative Liabilities (Tables)
12 Months Ended
Mar. 31, 2020
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Derivative Liabilities

The Company analyzed the compound features of variable conversion and redemption embedded in this instrument, for potential derivative accounting treatment on the basis of ASC 820 (Fair Value in Financial Instruments), ASC 815 (Accounting for Derivative Instruments and Hedging Activities), Emerging Issues Task Force (“EITF”) Issue No. 00–19 and EITF 07–05, and determined that the embedded derivatives should be bundled and valued as a single, compound embedded derivative, bifurcated from the underlying equity instrument, treated as a derivative liability, and measured at fair value.

 

    Total  
      $  
Derivative liabilities as at March 31, 2019     -  
Derivative fair value at issuance     1,083,952  
Change in fair value of derivatives     60,781  
Derivative liabilities as at March 31, 2020   $ 1,144,733  
Schedule of Derivative Components Valuation Assumptions

The lattice methodology was used to value the derivative components, using the following assumptions:

 

    Assumptions  
Dividend yield     12 %
Risk-free rate for term     0.62% – 1.14 %
Volatility     118.8% – to 198.3 %
Remaining terms (Years)     0.01 – 1.0  
Stock price ($ per share)     $0.650 and $0.974