XML 37 R28.htm IDEA: XBRL DOCUMENT v3.20.4
10. Derivative Financial Instruments (Tables)
9 Months Ended
Dec. 31, 2020
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of derivative liabilities

The following tables summarize the components of the Company’s derivative liabilities and linked common shares as of December 31, 2020:

 

    December 31, 2020  
The financings giving rise to derivative financial instruments   Indexed
Shares
    Fair
Values
 
Compound embedded derivatives     311,625,168     $ (739,574 )
Total     311,625,168     $ (739,574 )

 

The following tables summarize the components of the Company’s derivative liabilities and linked common shares as of March 31, 2020:

 

    March 31, 2020  
The financings giving rise to derivative financial instruments   Indexed
Shares
    Fair
Values
 
Compound embedded derivatives     77,027,083     $ (58,790 )
Total     77,027,083     $ (58,790 )

 

The following table summarizes the effects on the Company’s gain (loss) associated with changes in the fair values of the derivative financial instruments by type of financing for the nine months ended December 31, 2020 and 2019:

 

    December 31,     December 31,  
    2020     2019  
             
Compound embedded derivatives   $ (592,997 )   $ 17,360  
Day one derivative loss     (125,408 )      
Total   $ (718,405 )   $ 17,360  

 

The following table summarizes the effects on the Company’s gain (loss) associated with changes in the fair values of the derivative financial instruments by type of financing for the three months ended December 31, 2020 and 2019:

 

    December 31,     December 31,  
    2020     2019  
             
Compound embedded derivatives   $ 194,410     $ 17,360  
Day one derivative loss     (125,408 )      
Total   $ 69,002     $ 17,360  
Significant inputs

Significant inputs and results arising from the Monte Carlo Simulations process are as follows for the embedded derivatives that have been bifurcated from the Convertible Notes and classified in liabilities:

 

  December 31, 2020  
Quoted market price on valuation date $0.0047  
Contractual conversion rate $0.002 - $0.01  
Contractual term to maturity 0.07 Years – 0.99 Years  
Market volatility:    
Equivalent Volatility 114.91% - 266.31%  
Interest rate 8.0%  
Schedule of changes in fair value of derivatives

The following table reflects the issuances of compound embedded derivatives and the changes in fair value inputs and assumptions related to the compound embedded derivatives during the period ended December 31, 2020 and March 31, 2020.

 

    December 31,     March 31,  
    2020     2020  
             
Beginning balance   $ 58,790     $  
Issuances:                
Compound embedded derivatives     435,723       178,692  
Conversions     (472,996 )      
Day-one derivative loss     125,408        
Loss (gain) on changes in fair value inputs and assumptions reflected in income     592,649       (119,902 )
Total   $ 739,574     $ 58,790