XML 68 R27.htm IDEA: XBRL DOCUMENT
v3.20.1

Derivative Liabilities (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2019
Derivative Instruments and Hedging Activities Disclosure [Abstract] |
Schedule of Fair Value of the Derivative Liability | The fair value of the derivative liability for CN Convertible Note 1 of 2 and CN Note Warrant Acceleration was calculated using the Black-Scholes model using the following assumptions.
|  | 31-Dec-19 |  |  | 31-Dec-18 |
Expected life |  |  | 0.21 |  |  |  | 1.2 |
Volatility (based on comparable company) |  |  | 86.4 | % |  |  | 72.03 | %
Risk Free interest rate |  |  | 1.58 | % |  |  | 2.48 | %
Dividend yield (on common stock) |  |  | - |  |  |  | - |
The fair value of the derivative liability for CN Convertible Note 2 of 2 was calculated using the Black-Scholes model using the following assumptions.
|  | 31-Dec-19 |  |  | 31-Dec-18 |
Expected life |  |  | 0.93 |  |  |  | 1.92 |
Volatility (based on comparable company) |  |  | 104.89 | % |  |  | 63.7 | %
Risk Free interest rate |  |  | 1.58 | % |  |  | 2.48 | %
Dividend yield (on common stock) |  |  | - |  |  |  | - |
Schedule of Derivative Liability Measured at Fair Value on a Recurring Basis | Reconciliation of the derivative liability measured at fair value on a recurring basis with the use of significant unobservable inputs (level 3) from December 31, 2018 to December 31, 2019:
January 1, 2018 |  | $ | - |
Initial value - March 14, 2018 |  |  | 569,588 |
Initial value - April 18, 2018 |  |  | 69,400 |
Initial value – November 30, 2018 |  |  | 697,186 |
Fair value of settlement from debt conversion |  |  | (208,980 | )
Loss from change in value |  |  | 198,459 |
For the period ended December 31, 2018 |  | $ | 1,325,653 |
Loss from change in value |  |  | (1,114,625 | )
For the period ended December 31, 2019 |  | $ | 211,028 |
Schedule of Fair Value Hierarchy of Assets and Liabilities | The following table presents the Company’s fair value hierarchy for applicable assets and liabilities measured at fair value as of December 31, 2019 and December 31, 2018.
|  | Level 1 |  |  | Level 2 |  |  | Level 3 |  |  | Total |
Derivative Liability December 2019 |  | $ | - |  |  |  | - |  |  |  | 211,028 |  |  | $ | 211,028 |
|  | Level 1 |  |  | Level 2 |  |  | Level 3 |  |  | Total |
Derivative Liability December 2018 |  | $ | - |  |  |  | - |  |  |  | 1,325,653 |  |  | $ | 1,325,653 |

X
- References No definition available. + Details
Name: | us-gaap_DerivativeInstrumentsAndHedgingActivitiesDisclosureAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of financial instrument classified as a derivative asset (liability) after deduction of derivative liability (asset) using recurring unobservable inputs that reflect the entity's own assumption about the assumptions market participants would use in pricing. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 3 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=117815213&loc=d3e19279-110258 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=117815213&loc=d3e19207-110258 + Details
Name: | us-gaap_FairValueNetDerivativeAssetLiabilityMeasuredOnRecurringBasisUnobservableInputReconciliationTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of derivative liabilities at fair value. + References No definition available. + Details
Name: | us-gaap_ScheduleOfDerivativeLiabilitiesAtFairValueTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of assets and liabilities, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3). + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (b) -URI http://asc.fasb.org/extlink&oid=117815213&loc=d3e19207-110258 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 820 -SubTopic 10 -Section 50 -Paragraph 2 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=117815213&loc=d3e19207-110258 + Details
Name: | us-gaap_ScheduleOfFairValueAssetsAndLiabilitiesMeasuredOnRecurringBasisTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration