CONVERTIBLE DEBT RELATED PARTY DISCLOSURE | NOTE 6 - CONVERTIBLE DEBT RELATED PARTY Overview The carrying value of convertible related party debentures are comprised of the following as of December 31, 2018 and March 31, 2018: December 31, 2018 March 31, 2018 Principal value (CDRP) $ 1,415,000 $ 220,000 Fair value of embedded derivatives (CDRP) 57,000 156,000 Accrued interest (CDRP) 26,541 15,204 Debt discount (CDRP) (89,752) (133,590) Carrying value of convertible debt related party $ 1,408,789 $ 257,614 New Issuances During the nine months ended December 31, 2018, the Company issued one of our directors convertible debentures in the aggregate principal amount of $1.615 million. The Company received proceeds of $1.415 million 1,415,000 during the nine months ended December 31, 2018, which bear interest at the rate of 24% per annum and provide for maturity dates between April 2019 and August 2019. The difference of $0.20 million was subsequently funded to the Company in January 2019. The proceeds of the financing shall be used for general corporate matters, repayment of certain outstanding debentures, research and development and for other expenses. In connection with the issuance of a certain convertible debenture, the Company granted the lender a board seat for at least one-year, effective October 2018. See Note 8 - Subsequent Events for details regarding a certain related party debenture in technical default. The convertible debentures are convertible into shares of common stock of the Company at the option of the lender as follows: (i) at any time on or prior to maturity at 80% of the Companys share price providing a $6 million or $9 million valuation, depending on the note, or (ii) at any time on or prior to maturity following an equity investment of over $1.5 million or $3.5 million, depending on the note, at a conversion price generally equal to 80% of the share price of such equity investment. The Company analyzes the ECFs of its convertible notes at issuance to determine whether the ECF should be bifurcated and accounted for as a derivative liability or if the ECF contains a beneficial conversion feature. See below within Note 6 - Convertible Debt - Related Party - Embedded Conversion Features for additional details regarding the embedded derivatives. The notes have forced redemption provisions, whereby, the holder may demand redemption of the loan, either: (i) in cash at the then-outstanding principal and accrued interest balance or (ii) in common stock of the Company, pursuant to the conversion terms, provided the Company either receives an equity investment of over $1.5 million or accumulated revenue in an amount equal to or greater than $3.5 million, depending on the note. The notes also provide for redemption provisions, whereby, the Company may elect to prepay the notes at any time, in cash, at a premium of up to 10% of the then outstanding principal and accrued interest, depending on the note. Conversions During the nine months ended December 31, 2018, a certain holder converted an aggregate of $0.22 million of principal and $0.05 million 0.27 of the respective interest into approximately 25.3 million shares of common stock of the Company with an aggregate fair market value of $0.42 million. As a result of the conversion, the Company extinguished the associated bifurcated embedded derivatives and debt discount in the aggregate amount of $0.13 million and $0.03 million, respectively, and recorded a loss on extinguishment of related party debentures of $0.05 million 48,601 . See below within Note 6 - Convertible Debt - Related Party - Embedded Conversion Features for additional details regarding the embedded derivatives. Technical Default A debenture held by one of our directors was due in April 2019 and is now in technical default. The obligation had not been called by such director. Embedded Conversion Features The following table sets forth a summary of the changes in the fair value of Level 3 embedded derivatives that are measured at fair value on a recurring basis for the nine months ended December 31, 2018: Balance at March 31, 2018 Issuance of embedded derivatives Change in fair value of embedded derivatives Extinguishment of derivatives due to conversions Balance at December 31, 2018 $ 156,000 $ 113,000 $ (87,000) $ (125,000) $ 57,000 The Company analyzes the ECFs of its convertible related party notes at issuance to determine whether the ECF should be bifurcated and accounted for as a derivative liability or if the ECF contains a beneficial conversion feature. During the nine months ended December 31, 2018, the Company determined that the ECFs of convertible related party notes were derivative liabilities and, as a result, were recorded as debt discount and are being amortized over the respective terms of the Debentures. The analysis used in calculating the value of issued and outstanding ECFs during the three and nine months ended December 31, 2018 and 2017 was calculated using the following assumptions: For the Three Months Ended December 31, For the Nine Months Ended December 31, 2018 2017 2018 2017 Stock price $0.009-$0.019 $0.010-$0.030 $0.009-$0.07 $0.030 Volatility 261%-368% 125%-159% 261%-400% 282% Contractual term (years) 0.13-0.50 0.10-0.50 0.10-1.00 1.00 Risk-free rate 2%-3% 1% 1%-3% 1% Discount rate 0% 0% 0% 0% |