XML 32 R22.htm IDEA: XBRL DOCUMENT v3.19.2
Derivative Instruments (Tables)
6 Months Ended
Jun. 30, 2019
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Estimated Fair Value of Derivative Liabilities

A comparison of the assumptions used in calculating estimated fair value of such derivative liabilities as of June 30, 2019 is as follows:

 

  

As of

June 30, 2019

 
     
Volatility – range   284.1%
Risk-free rate   1.76%
Contractual term   1.00 – 1.8 years 
Exercise price  $5.60 
Number of warrants in aggregate   34,000 
Summary of Changes in Fair Value Derivative Financial Instruments

The following table provides a summary of the changes in fair value, including net transfers in and/or out, of the derivative financial instruments, measured at fair value on a recurring basis using significant unobservable inputs for both open and closed derivatives:

 

   Amount 
Balance at December 31, 2018  $65,502 
Side-letter derivative issued in exchange transactions -Note 2   107,860 
Unrealized derivative losses included in other expense for the period   62,808 
Extinguishment of derivative liability in exchange transactions   (154,099)
      
Balance at June 30, 2019  $82,071 
Schedule of Warrant Derivative Liability

The warrant derivative liability consists of the following at June 30, 2019 and December 31, 2018:

 

   June 30, 2019   December 31, 2018 
Warrant issued to holder of Secured convertible note (Note 2)  $   $57,092 
Warrant issued to placement agent (Note 2)       7,573 
Side-letter derivative issued to holder of Secured convertible note pursuant to exchange transaction (Note 2)   80,594     
Warrants issued to holders of notes payable - short term (Note 3)   1,477    837 
Total warrant derivative liability  $82,071   $65,502