XML 43 R32.htm IDEA: XBRL DOCUMENT v3.19.2
Stockholder's Equity (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2019
Dec. 31, 2018
Equity [Abstract]    
Schedule of warrant activity

The was no warrant activity for the three months ended March 31, 2019:

 

   Number of
Shares
   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Life
 
Outstanding at December 31, 2018   46,201,477   $0.08    1.9 Years 
                
Outstanding at March 31, 2019   46,201,477   $0.08    1.6 Years
   Number of Shares   Weighted Average Exercise Price   Weighted Average Remaining Life 
Outstanding at January 1, 2017   51,138,697   $0.11    2.8 Years 
Granted   1,153,846   $0.14    5.0 Years 
Exercised/Cancelled   (4,128,000)  $0.08      
Outstanding at December 31, 2017   48,164,543   $0.11    2.9 Years 
Granted   2,470,267   $0.14    5.0 Years 
Exercised/Cancelled   (4,333,333)  $0.05     
Outstanding at December 31, 2018   46,201,477   $0.08    1.9 Years 
Schedule of black - scholes option-pricing model valuation assumption

The Company did not grant any stock options in the first three months of 2019. During the year ended December 31, 2018, the Company determined the grant date fair value of the options granted using the Black Scholes Method. The following assumptions were used in the year ended December 31, 2018:

 

Expected Volatility – 79-93%

Expected Term – 2.5 – 5.9 Years

Risk Free Rate – 2.4 – 3.0%

Dividend Rate – 0.00%

   2018  2017
Expected Volatility  79.0% to 93.0%  79.0% to 93.0%
Expected Term  2.5 – 5.9 Years  2.5 – 5.9 Years
Risk Free Rate  2.42% – 3.00%  1.16% to 1.49%
Dividend Rate  0.00%  0.00%
Schedule of outstanding stock options

Activity related to stock options for the three months ended March 31, 2019 is summarized as follows:

 

       Weighted
Average
   Weighted
Average
     
   Number of   Exercise   Contractual   Aggregate 
   Shares   Price   Term (Yrs.)   Intrinsic Value 
Outstanding as of December 31, 2018   106,253,339   $0.20    7.4   $1,989,163 
Granted                  
Forfeitures                  
Outstanding as of March 31, 2019   106,253,339    0.20    7.1   $1,989,163 
Exercisable as of March 31, 2019   97,165,278   $0.20    7.1   $1,886,038
   Number of Shares   Weighted Average Exercise Price   Weighted Average Contractual Term (Yrs.)   Aggregate Intrinsic Value 
                 
Outstanding as of January 1, 2017   86,925,000   $0.21    8.7   $7,698,650 
Granted   21,250,000   $0.11    10.0   $7,475,000 
Forfeited   (4,966,669)  $0.08       $ 
Outstanding as of December 31, 2017   103,208,331   $0.19    9.5   $10,023,400 
Granted   6,220,000   $0.22    10.0   $2,868,750 
Exercised   (3,174,992)  $0.13       $ 
Outstanding as of December 31, 2018   106,253,339   $0.20    8.3   $11,457,291 
Exercisable as of December 31, 2018   92,925,694   $0.20    7.4   $3,316,208 
Schedule of stock option

The following table summarizes stock option information as of March 31, 2019:

 

        Weighted Average     
        Contractual     
Exercise Price   Outstanding   Life (Yrs.)   Exercisable 
              
$0.00001    3,500,000    6.5    3,500,000 
 0.05    32,783,339    7.3    30,720,833 
 0.10    27,200,000    7.5    25,811,111 
 0.12    970,000    9.5     
 0.13    250,000    8.6    83,333 
 0.15    2,800,000    6.6    2,800,000 
 0.22    2,750,000    8.8    750,000 
 0.25    2,500,000    8.6    1,166,667 
 0.26    500,000    9.1     
 0.29    1,000,000    8.0    333,334 
 0.40    1,000,000    6.9    1,000,000 
 0.45    31,000,000    6.6    31,000,000 
                  
      106,253,339    7.1    97,165,278
Exercise Price   Outstanding   Weighted Average
Contractual Life (Yrs.)
   Exercisable 
$0.0001    3,500,000    6.8    3,500,000 
$0.05    32,783,339    7.6    28,314,583 
$0.1    27,200,000    7.8    24,977,778 
$0.12    970,000    9.8     
$0.13    250,000    8.8    83,333 
$0.15    2,800,000    6.9    2,800,000 
$0.22    2,750,000    9.0    750,000 
$0.25    2,500,000    8.9    500,000 
$0.26    500,000    9.3     
$0.29    1,000,000    8.3     
$0.4    1,000,000    7.2    1,000,000 
$0.45    31,000,000    6.9    31,000,000 
           7.4      
      106,253,339         92,925,694