XML 65 R31.htm IDEA: XBRL DOCUMENT v3.19.2
Derivative Liabilities (Tables)
3 Months Ended
Jul. 31, 2019
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Summary of Weighted-average Assumptions Used on Derivative Liabilities

The following weighted-average assumptions were used when valuing our derivative liabilities:

 

  

Three Months Ended

July 31, 2018

 
Expected term (in years)   1.0-5.0 
Expected average volatility   180% - 255% 
Expected dividend yield   - 
Risk-free interest rate   1.65% - 2.85% 
Summary of Fair Value Measurements Using Significant Unobservable Inputs (Level 3)

The following table summarizes the activity for the derivative liabilities included in our consolidated balance sheet:

 

Fair Value Measurements Using Significant Observable Inputs (Level 3) 
Balance – April 30, 2018  $30,488,655 
Addition of new derivatives recognized as debt discounts   325,000 
Other addition of new derivatives   634,536 
Reclassification of derivatives due to tainted instruments   226,949 
Gain on change in fair value of the derivative   (608,699)
Balance - July 31, 2018  $31,066,441 
Summary of (Loss) Gain on Derivative Liability

The following table summarizes the (loss) gain on derivative liability included in our consolidated statement of operation:

 

   Three months ended July 31, 2018 
Day-one loss due to derivative liabilities on convertible notes payable and warrants  $634,536 
Gain on change in fair value of the derivative   (608,699)
Loss on change in fair value of derivative liabilities  $25,837