XML 43 R31.htm IDEA: XBRL DOCUMENT v3.19.2
DERIVATIVE LIABILITY (Tables)
6 Months Ended
Jun. 30, 2019
Derivative Liability Tables  
Schedule of fair value measurements on recurring basis

The following table summarizes fair value measurements by level at June 30, 2019 for assets and liabilities measured at fair value on a recurring basis:

 

    Total     Level 1     Level 2     Level 3  
Fair value of Derivative Liability   $ 344,625     $ -     $ -     $ 344,625  
                                 

 

The following table summarizes fair value measurements by level at December 31, 2018 for assets and liabilities measured at fair value on a recurring basis:

 

    Total     Level 1     Level 2     Level 3  
Fair value of Derivative Liability   $ 617,628     $ -     $ -     $ 617,628  
Schedule of derivative liability assumptions used

The assumptions used in valuing the derivative liability during 2019 were as follows:

 

Significant assumptions:      
Risk-free interest rate at grant date     1.76 %
Expected stock price volatility     129.01 %
Expected dividend payout     -  
Expected option life (in years)     1  
Expected forfeiture rate     0  
Reconciliation of derivative liabilities

The following table presents a reconciliation of the derivative liability and contingent stock consideration measured at fair value on a recurring basis from December 31, 2018 to June 30, 2019:

 

    Fair value of derivative liabilities  
Balance at December 31, 2018   $ 617,628  
Gain on change in fair value included in earnings     (273,003 )
Balance at June 30, 2019   $ 344,625