XML 50 R35.htm IDEA: XBRL DOCUMENT v3.20.4
Derivative Liability (Tables)
12 Months Ended
Jun. 30, 2020
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Reconciliation of the Derivative Liability

The following table presents a reconciliation of the derivative liability measured at fair value on a recurring basis using significant unobservable inputs (Level 3) from June 30, 2018 to June 30, 2020:

 

    Conversion
feature derivative
liability
 
June 30, 2018   $ -  
Initial fair value of derivative liability recorded as debt discount     75,000  
Initial fair value of derivative liability recorded as deferred financing costs     3,000  
Initial fair value of derivative liability charged to other expense     25,161  
Loss on change in fair value included in earnings     30,508  
June 30, 2019     133,669  
Initial fair value of derivative liability recorded as debt discount     1,115,000  
Initial fair value of derivative liability charged to other expense     1,610,913  
Gain on change in fair value included in earnings     (1,961,951 )
June 30, 2020   $ 897,631  
Schedule of Derivative Assumptions

The Company used the following range of assumptions for determining the fair value of the convertible instruments granted under the binomial pricing model with binomial simulations at June 30, 2020:

 

Expected volatility   195.3% - 250.8 %
Expected term   5.1 – 11.4 months  
Risk-free interest rate   0.16% - 0.18 %
Stock price $ 0.08  

Schedule of Fair Value On Recurring Basis Derivative Liability

Items recorded or measured at fair value on a recurring basis in the accompanying consolidated financial statements consisted of the following items as of June 30, 2020 and 2019:

 

    Quoted Prices in Active Markets for Identical Assets (Level 1)    

Significant Other Observable Inputs

(Level 2)

   

Significant Unobservable Inputs

(Level 3)

 
Derivative liability, June 30, 2020   $            -     $          -     $ 897,631  
                         

 

   

Quoted Prices in Active Markets for Identical Assets

(Level 1)

   

Significant Other Observable Inputs

(Level 2)

   

Significant Unobservable

Inputs

(Level 3)

 
Derivative liability, June 30, 2019   $                    -     $                -     $ 133,669