Annual report pursuant to Section 13 and 15(d)

DERIVATIVE LIABILITY AND FAIR VALUE MEASUREMENTS

v3.19.3
DERIVATIVE LIABILITY AND FAIR VALUE MEASUREMENTS
12 Months Ended
Aug. 31, 2019
Derivative Liability And Fair Value Measurements [Abstract]  
DERIVATIVE LIABILITY AND FAIR VALUE MEASUREMENTS

NOTE 9 – DERIVATIVE LIABILITY AND FAIR VALUE MEASUREMENTS

 

The Company recognized a derivative liability related to the purchase price protection clause associated with the Series D and Series E private offerings (Note 5). Additional units would be issued to the unit holder if the Company should issue common stock or the equivalent at a share price less than $6.00 per share (Series D) or a share price less than $7.60 (Series E). In accordance with ASC 815-10- Derivatives and Hedging we measured the derivative liability using a Monte Carlo pricing model. Accordingly, at the end of each quarterly reporting date, the derivative fair market value is re-measured and adjusted to current market value.

 

Changes in the fair value of the warrant liability were as follows:

 

Fair value – August 31, 2018

 

$ -

 

 

 

 

 

 

Reclass of warrant derivative liability from equity

 

 

1,035,600

 

Change in fair value for the period of warrant derivative liability

 

 

(1,006,099 )

Fair value – August 31, 2019

 

 

29,501

 

 

As of August 31, 2019, there is no derivative liability associated with Series D shares as they are freely tradable.

 

The Monte Carlo pricing model was used to estimate the fair value of the derivative liability and reflected the following assumptions:

 

 

 

Year Ended

August 31,

2019

 

 

Year Ended

August 31,

2018

 

Assumptions for Pricing Model:

 

 

 

 

 

 

Expected term in years

 

 

0.46

 

 

 

-

 

Volatility

 

 

127 %

 

 

-

 

Risk-free interest rate

 

1.42%-2.10

 %

 

 

-

 

Expected annual dividends

 

 

0 %

 

 

-