XML 25 R16.htm IDEA: XBRL DOCUMENT v3.21.2
DERIVATIVE FINANCIAL INSTRUMENTS
6 Months Ended
Sep. 30, 2021
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
DERIVATIVE FINANCIAL INSTRUMENTS

NOTE 10 –DERIVATIVE FINANCIAL INSTRUMENTS

 

The following tables summarize the components of the Company’s derivative liabilities and linked common shares as of September 30, 2021: 

          
   September 30, 2021 
The financings giving rise to derivative financial instruments  Indexed
Shares
   Fair
Values
 
Compound embedded derivatives   810,258,880   $(1,762,774)
Total   810,258,880   $(1,762,774)

 

The following tables summarize the components of the Company’s derivative liabilities and linked common shares as of September 30, 2020:

 

   September 30, 2020 
The financings giving rise to derivative financial instruments  Indexed
Shares
   Fair
Values
 
Compound embedded derivatives   183,301,607   $(599,454)
Total   183,301,607   $(599,454)

 

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 September 30, 2021 and 2020:

 

The financings giving rise to derivative financial instruments and the income effects:  September 30, 2021   September 30, 2020 
Compound embedded derivatives  $(354,942)  $(511,975)
Total (loss)  $(354,942)  $(511,975)

 

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 six months ended September 30, 2021 and 2020:

 

The financings giving rise to derivative financial instruments and the income effects:  September 30, 2021   September 30, 2020 
Compound embedded derivatives  $(665,813)  $(787,407)
Total (loss)  $(665,813)  $(787,407)

 

 

The Company’s Convertible Promissory Notes issued between October 4, 2019 and September 30, 2021 gave rise to derivative financial instruments. The notes embodied certain terms and conditions that were not clearly and closely related to the host debt agreement in terms of economic risks and characteristics. These terms and features consist of the embedded conversion option.

 

Current accounting principles that are provided in ASC 815 - Derivatives and Hedging require derivative financial instruments to be classified in liabilities and carried at fair value with changes recorded in income. In addition, the standards do not permit an issuer to account separately for individual derivative terms and features embedded in hybrid financial instruments that require bifurcation and liability classification as derivative financial instruments. Rather, such terms and features must be bundled together and fair valued as a single, compound embedded derivative. The Company has selected the Monte Carlo Simulations valuation technique to fair value the compound embedded derivative because it believes that this technique is reflective of all significant assumption types, and ranges of assumption inputs, that market participants would likely consider in transactions involving compound embedded derivatives. Such assumptions include, among other inputs, interest risk assumptions, credit risk assumptions and redemption behaviors in addition to traditional inputs for option models such as market trading volatility and risk-free rates. The Monte Carlo Simulations technique is a level three valuation technique because it requires the development of significant internal assumptions in addition to observable market indicators.

 

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: 

   
  September 30, 2021  
Quoted market price on valuation date $0.01  
Contractual conversion rate $0.00265-$0.01  
Contractual term to maturity 0.005 Years – 1.0 Years  
Market volatility:    
Equivalent Volatility 93.44% - 184.40%  
Interest rate 8.00%  

 

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 September 30, 2021 and March 31, 2021. 

          
   September 30,   March 31, 
   2021   2021 
         
Beginning balance  $1,137,623   $58,790 
Issuances:          
Compound embedded derivatives   407,194    732,416 
Conversions       (859,352)
Derivative extinguished / debt repaid in cash   (136,666)   (126,892)
(Gain) loss on changes in fair value inputs and assumptions reflected in income   354,942    1,332,661 
Total  $1,763,093   $1,137,623