XML 39 R27.htm IDEA: XBRL DOCUMENT v3.19.1
Stockholders' Equity (Tables)
3 Months Ended
Mar. 31, 2019
Stockholders' Equity Note [Abstract]  
Summary of warrant activity

The following is a summary of warrant activity since December 31, 2018:

 

            Weighted    
        Weighted   Average    
        Average   Remaining   Aggregate
    Warrants   Exercise   Contractual   Intrinsic
    Outstanding   Price   Life   Value
Outstanding, December 31, 2018     41,916,666     $ 0.61       3.48     $ —    
Granted     11,000,000       0.63                  
Forfeited     —                            
Exercised     —                            
Outstanding, March 31, 2019     52,916,666     $ 0.61       3.23     $ 260,000  
Exercisable, March 31, 2019     52,416,666     $ 0.62       3.22     $ 260,000  
Summary of exercise price for warrant outstanding

The exercise price for warrant outstanding and exercisable at March 31, 2019:

 

Outstanding   Exercisable
             
  Number of       Exercise       Number of       Exercise  
  Warrants       Price       Warrants       Price  
  2,000,000     $ 0.32       2,000,000     $ 0.32  
  32,000,000     $ 0.50       32,000,000     $ 0.50  
  7,500,000       0.75       7,500,000       0.75  
  5,000,000       1.00       5,000,000       1.00  
  3,000,000       1.85       3,000,000       1.85  
  666,666       2.00       666,666       2.00  
  1,000,000       2.35       1,000,000       2.35  
  750,000       2.50       750,000       2.50  
  500,000       2.70       500,000       2.70  
  500,000       2.80       —         2.80  
  52,916,666               52,416,666          
Schedule of Assumptions

The fair value of the warrants listed above was determined using the Black-Scholes option pricing model with the following assumptions:

 

    March 31,   December 31,
    2019   2018
Risk-free interest rate     2.49 %     2.65 %
Expected life of the options     5 years       5 years  
Expected volatility     200 %     210 %
Expected dividend yield     0 %     0 %