XML 25 R17.htm IDEA: XBRL DOCUMENT v3.22.2.2
DERIVATIVE FINANCIAL INSTRUMENTS
3 Months Ended
Jun. 30, 2022
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 June 30, 2022: 

        
   June 30, 2022 
The financings giving rise to derivative financial instruments  Indexed
Shares
   Fair
Values
 
Compound embedded derivatives   19,585,533,532    (6,911,764)
Total   19,585,533,532    (6,911,764)

 

The following tables summarize the components of the Company’s derivative liabilities and linked common shares as of March 31, 2022: 

   March 31, 2022 
The financings giving rise to derivative financial instruments  Indexed
Shares
   Fair
Values
 
Compound embedded derivatives   559,931,126   $(3,831,191)
Total   559,931,126   $(3,831,191)

 

The following table summarizes the effects on the Company’s (loss) gain associated with changes in the fair values of the derivative financial instruments by type of financing for the three months ended June 30, 2022 and 2021:

 

   June 30,   June 30, 
   2022   2021 
         
Compound embedded derivatives  $(2,809,276)  $310,871 
Day one derivative loss   (194,323)    
Total  $(3,003,599)  $310,871 

 

The Company’s Convertible Promissory Notes issued between October 4, 2019 and June 30, 2022 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: 

   
  June 30, 2022  
Quoted market price on valuation date $0.0006  
Contractual conversion rate $0.0003 - $0.01  
Contractual term to maturity 0.74 Years - 0.918 Years  
Market volatility:    
Equivalent Volatility 69.86% - 282.23%  
Interest rate 8.0%  

 

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 June 30, 2022 March 31, 2022. 

        
   June 30,   March 31, 
   2022   2022 
         
Beginning balance  $3,831,191   $1,137,623 
Issuances:          
Compound embedded derivatives   326,921    2,038,843 
Conversions   (178,146)   (328,638)
Derivative extinguished / debt repaid in cash   (71,801)   (243,300)
Loss on changes in fair value inputs and assumptions reflected in income   2,809,276    1,181,178 
Day one derivative expense   194,323    45,485 
Total  $6,911,764   $3,831,191