General form of registration statement for all companies including face-amount certificate companies

Derivative Liability (Tables)

v3.20.2
Derivative Liability (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2020
Dec. 31, 2019
Derivative Instruments and Hedging Activities Disclosure [Abstract]    
Schedule of Derivative Liability Using Binomial Pricing Model Assumptions

The derivative liabilities were valued using a Binomial pricing model with the following average assumptions:

 

    March 31, 2020     Upon Issuance     December 31, 2019  
Stock Price   $ 1.26     $ 1.70     $ 1.55  
Exercise Price   $ 1.66     $ 1.55     $ 1.88  
Expected Life     3.27       5.0       3.53  
Volatility     211 %     212 %     216 %
Dividend Yield     0 %     0 %     0 %
Risk-Free Interest Rate     2.22 %     2.47 %     1.64 %
                         
Fair Value   $ 6,907,000     $ 3,951,000     $ 5,048,000  

The derivative liabilities were valued using a Binomial pricing model with the following average assumptions:

 

    December 31, 2019    

Upon

Issuance

    December 31, 2018  
Stock Price   $ 1.55     $ 4.78     $ 4.80  
Exercise Price   $ 1.88     $ 3.76     $ 2.70  
Expected Life     3.53       2.75       1.78  
Volatility     216 %     192 %     184 %
Dividend Yield     0 %     0 %     0 %
Risk-Free Interest Rate     1.64 %     1.99 %     2.46 %
                         
Fair Value   $ 5,048,000     $ 6,561,000     $ 2,576,000  
Schedule of Derivative Liability Transactions

The details of derivative liability transactions as of and for the periods ended March 31, 2020 and 2019 are as follows:

 

    March 31, 2020     March 31, 2019  
Beginning Balance   $ 5,048,000     $ 2,576,000  
Fair value upon issuance of notes payable and warrants     3,951,000       388,000  
Change in fair value     (2,092,000 )     (944,000 )
Ending Balance   $ 6,907,000     $ 2,020,000  

The details of derivative liability transactions for the year ended December 31, 2019 are as follows:

 

    December 31, 2019     December 31, 2018  
Beginning balance   $ 2,576,000     $ 1,251,000  
Fair value upon issuance of notes payable and warrants     6,561,000       1,877,000  
Change in fair value     (1,862,000 )     1,167,000  
Extinguishment     (2,227,000 )     (1,719,000 )
Ending balance   $ 5,048,000     $ 2,576,000