XML 44 R32.htm IDEA: XBRL DOCUMENT v3.8.0.1
Derivative Liabilities: Schedule of Derivative Assets at Fair Value (Tables)
3 Months Ended 12 Months Ended
Sep. 30, 2017
Mar. 31, 2017
Tables/Schedules    
Schedule of Derivative Assets at Fair Value

 

 

 

Total

 

 

$

Derivative liabilities as at March 31, 2017

   $                                   2,163,884 

Derivative fair value at issuance

   $                                   3,569,249 

Transferred to equity upon conversion of notes (Notes 5 and 7)

   $                                 (1,700,949)

Change in fair value of derivatives

 

   $                                         42,128 

Derivative liabilities as at June 30, 2017 (pre-adoption)

   $                                   4,074,312 

Adjustments relating to adoption of ASU 2017-11

Reversal of fair value

                                            (21,540)

Transferred to accumulated deficit

                                          (483,524)

Transferred to additional paid-in-capital

 

                                       (3,569,248)

Derivative liabilities as at September 30, 2017 (post-adoption)

 

                                                         - 

 

 

 

 

Convertible Notes

Broker Warrants

Private Placement Investor Warrants

Total

 $

 $

 $

 $

Derivative liabilities as at December 31, 2015

480,952 

      80,268 

                   - 

561,220 

Derivative fair value at issuance (Note 5)

1,155,660 

                 - 

                   - 

1,155,660 

Transferred to equity upon conversion of notes (Notes 5 and 7)

(1,538,934)

                 - 

                   - 

(1,538,934)

Change in fair value of derivatives

1,325,972 

         7,440 

                   - 

1,333,412 

Derivative liabilities as at December 31, 2016

1,423,650 

       87,708 

                   - 

1,511,358 

Derivative fair value at issuance

233,597 

    104,627 

      339,308 

677,532 

Change in fair value of derivatives

23,114 

     (48,114)

                 (6)

(25,006)

Derivative liabilities as at March 31, 2017

1,680,361 

    144,221 

      339,302 

2,163,884