XML 53 R29.htm IDEA: XBRL DOCUMENT v3.19.3
Stockholders' Equity (Tables)
9 Months Ended
Sep. 30, 2019
Stockholders' Equity Note [Abstract]  
Summary of warrant activity

The following is a summary of warrant activity from December 31, 2018 to September 30, 2019:

 

         Weighted   
      Weighted  Average   
      Average  Remaining  Aggregate
   Warrants  Exercise  Contractual  Intrinsic
   Outstanding  Price  Life  Value
 Outstanding, December 31, 2018    419,167   $61.00    3.48   $—   
 Granted    25,355,000    0.97           
 Forfeited    —                  
 Exercised    —                  
 Outstanding, September 30, 2019    25,774,167   $1.31    3.24   $60,640,000 
 Exercisable, September 30, 2019    25,770,167   $1.31    3.24   $60,640,000 
Summary of exercise price for warrant outstanding

The exercise price for warrant outstanding and exercisable at September 30, 2019:

 

Outstanding   Exercisable
             
Number of   Exercise   Number of   Exercise
Warrants   Price   Warrants   Price
22,000,000 $ 0.50   22,000,000 $ 0.50
3,000,000   1.85   3,000,000   1.85
500,000   2.70   500,000   2.70
20,000   31.90   20,000   31.90
100,000   50.00   100,000   50.00
75,000   75.00   75,000   75.00
50,000   100.00   50,000   100.00
6,667   200.00   6,667   200.00
10,000   235.00   10,000   235.00
7,500   250.00   7,500   250.00
5,000   280.00   1,000   280.00
25,774,167       25,770,167    
Schedule of Assumptions

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

 

    September 30,   December 31,
    2019   2018
Risk-free interest rate   1.55% to 2.49%   2.65%
Expected life of the options   3.1 to 5 years   5 years
Expected volatility   185% - 200%   210%
Expected dividend yield   0%   0%