XML 53 R40.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 9 - DerivativeLiabilities: Schedule Of Derivative Liabilities At Fair Value (Details) - USD ($)
6 Months Ended 9 Months Ended
Oct. 12, 2017
May 10, 2017
May 09, 2017
Jun. 30, 2017
Sep. 30, 2017
Sep. 29, 2017
Dec. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Stock price at valuation date                 $ 120
Value of derivative             $ 0 $ 0  
05-09-2017 Note                  
Stock price at valuation date $ 0.51   $ 5.10 $ 2.40 $ 0.61        
Conversion price $ 0.33   $ 2.61 $ 1.56 $ 0.40        
Risk free rate 1.09%   1.07% 1.14% 1.11%        
Volatility 111.63%   160.28% 148.43% 112.12%        
Number of shares if converted 180,264   22,222 37,656 150,148        
Value of derivative $ 39,380   $ 75,957 $ 50,670 $ 39,519        
Gain (loss) on derivative $ 139   $ (17,957) $ 25,287 $ 11,151        
05-10-2017 Note                  
Stock price at valuation date   $ 5.10 $ 5.10 $ 2.40   $ 0.61      
Conversion price   $ 3.00 $ 3.00 $ 1.56   $ 0.40      
Risk free rate   1.02%   1.05%   0.99%      
Volatility   160.26%   124.88%   85.30%      
Number of shares if converted   16,667   32,051   125,000      
Value of derivative   $ 49,334   $ 37,599   $ 26,843      
Gain (loss) on derivative   $ 0   $ 11,735   $ 10,756