XML 39 R28.htm IDEA: XBRL DOCUMENT v3.7.0.1
Derivative Liabilities (Tables)
 6 Months Ended
Jun. 30, 2017
Debt Disclosure [Abstract]  
Schedule of fair value at the commitment and re-measurement dates for derivative liabilities

The fair value at the commitment and re-measurement dates for the Company’s derivative liabilities were based upon the following management assumptions as:

 

    June 30, 2017     December 31, 2016  
    Unaudited     Audited  
             
Balance Beginning of period   $ 24,083,313     $ 24,157,837  
Fair value mark to market adjustment - stock options     1,761,071       (268,098 )
Fair value at the commitment date for options granted     778,902       4,625,002  
Fair value mark to market adjustment - convertible debt     8,482,239       42,664,939  
Fair value mark to market adjustment - warrants     2,771,860       (1,972,844 )
Fair value at commitment date for warrants issued     1,480,126       5,053,387  
Debt settlement on the derivative liability associated with interest     —       3,204,363  
Reclassification of derivative liability to Additional Paid-in-Capital due to share reservation     (7,061,433 )     (50,431,559 )
Gain on Settlement of Debt     —       (2,949,714 )
Balance at end of period   $ 32,296,078     $ 24,083,313  
Schedule of commitment date recommitment date
    Commitment Date    

Recommitment

Date

Expected dividends     0%       0%
Expected volatility     150%       150%
Expected term     2-5 years       1.41 – 4.76 years
Risk Free Interest Rate     0.29%-2.61%       1.38%-1.89%