Derivative liabilities (Tables)

3 Months Ended

Sep. 30, 2018

Disclosure Derivative Liabilities Tables Abstract

Schedule of changes in derivative liability

The Binomial Option Price Model with the following assumption inputs:

	September 30, 2018
Annual dividend yield		—
Expected life (years)		0.5-1.00
Risk-free interest rate		2.15-2.37	%
Expected volatility		87-123	%

	June 30, 2018
Annual dividend yield	—
Expected life (years)	0.15-1.00
Risk-free interest rate	1.08-2.12	%
Expected volatility	103-202	%

Fair value of the derivative is summarized as below:

Beginning Balance, June 30, 2018	$	3,069,616
Additions		427,076
Mark to Market		1,641,457
Reclassification to APIC due to conversions		(2,714,433	)
Balance, September 30, 2018	$	2,423,716