Derivative liabilities (Tables)

9 Months Ended

Mar. 31, 2019

Disclosure Derivative Liabilities Tables Abstract

Schedule of changes in derivative liability

The Binomial Option Price Model with the following assumption inputs:

	March 31, 2019
Annual dividend yield		—
Expected life (years)		0.5-1.00
Risk-free interest rate		2.40-2.64	%
Expected volatility		118-150	%

	December 31, 2018
Annual dividend yield		—
Expected life (years)		0.5-1.00
Risk-free interest rate		2.49-2.72	%
Expected volatility		118-175	%

	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
Additions		865,503
Mark to Market		2,019,927
Reclassification to APIC due to conversions		(3,574,808	)
Balance, December 31, 2018	$	1,734,338
Additions		583,103
Mark to Market		510,315
Reclassification to APIC due to conversions		(286,193	)
Balance, March 31, 2019	$	2,541,563