XML 45 R32.htm IDEA: XBRL DOCUMENT v3.22.1
Convertible Debentures (Tables)
12 Months Ended
Dec. 31, 2021
Debt Disclosure [Abstract]  
Schedule of Fair Value Assumptions of Conversion Features

The fair value of the conversion features was determined based on the Black-Scholes Option Pricing Model using the following weighted average assumptions:

 

   2020 
Risk-free interest rate   0.13%
Expected life (years)   1.01 
Expected volatility   228%
Dividend yield   0%
Schedule of Convertible Debt and Embedded Derivative Conversion

A continuity of convertible debt and the embedded derivative conversion feature for the year ended December 31, 2021 is as follows:

 

   Host debt instrument   Embedded
conversion
feature
   Total 
Balance, January 1, 2020  $48,033   $79,458   $127,491 
Extinguished during the period   (60,213)   (30,051)   (90,264)
Re-issued during the period   120,295    -    120,295 
Allocated to derivative   (120,295)   120,295    - 
Accretion   34,586    -    34,586 
Change in fair value of derivative   -    (81,713)   (81,713)
Conversion   (9,870)   (7,647)   (17,517)
Foreign currency translation change   (1,509)   -    (1,509)
Balance, December 31, 2020   11,027    80,342    91,369 
Accretion   19,943    -    19,943 
Conversion   (30,970)   (80,342)   (111,312)
Balance, December 31, 2021  $-   $-   $-