Derivative Liability
12 Months Ended
Dec. 31, 2019
Derivative Liability  
Note 5 - Derivative Liability

Under the terms of the May 2019, June 2019, July 2019, August 2019, October 2019, November 2019 and December 2019 Convertible Notes, the Company identified derivative instruments arising from embedded conversion features.

 

The following summarizes the Black-Scholes assumptions used to estimate the fair value of the derivative liability at the dates of issuance and the revaluation dates:

 

 

 

Year ended December 31,

 

 

 

2019

 

 

2018

 

Volatility

 

114%-148

%

 

102%-119

%

Risk-free interest rate

 

1.5%-2.5

 

1.7%-2.7

%

Expected life (years)

 

0.9 - 1.2

 

 

0.0 - 1.3

 

Dividend yield

 

 

--

 

 

 

--

 

 

Changes in the derivative liability were as follows:  

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Convertible debt and other derivative liabilities at December 31, 2017

 

 

--

 

 

 

--

 

 

$ 7,504

 

Issuance of convertible debt and other derivatives

 

 

--

 

 

 

--

 

 

 

346,821

 

Extinguishment of convertible debt

 

 

 

 

 

 

 

 

 

 

(120,603 )

Change in fair value

 

 

--

 

 

 

--

 

 

 

(83,63 )

Convertible debt and other derivative liabilities at December 31, 2018

 

 

--

 

 

 

--

 

 

 

149,759

 

Conversions of convertible debt

 

 

--

 

 

 

--

 

 

 

(79,027 )

Issuance of convertible debt and other derivatives

 

 

--

 

 

 

--

 

 

 

1,138,804

 

Extinguishment of convertible debt

 

 

--

 

 

 

--

 

 

 

(165,887 )

Change in fair value

 

 

--

 

 

 

--

 

 

 

(330,728 )

Convertible debt and other derivative liabilities at December 31, 2019

 

 

--

 

 

 

--

 

 

$ 712,921