XML 40 R29.htm IDEA: XBRL DOCUMENT v3.19.2
STOCKHOLDERS' EQUITY (Tables)
6 Months Ended
Jun. 30, 2019
Share-based Payment Arrangement [Abstract]  
Schedule of granted warrants

The granted warrants to its investment bankers in connection with the June 2019 private common stock offering as described above in the in the six months ended June 30, 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
Granted     1,251,750       0.09     5.0 Years
Outstanding at June 30,2019     47,453,227     $ 0.09     1.3 Years
Schedule of black - scholes option-pricing model valuation assumption

The options have a term of ten years and the approximate fair value of the options were $49,000.

 

Expected Volatility – 75%

Expected Term – 2.5 – 6.5 Years

Risk Free Rate – 2.0%

Dividend Rate – 0.00%

Schedule of outstanding stock options

Activity related to stock options for the six months ended June 30, 2019 is summarized as follows: 

 

          Weighted
Average
    Weighted
Average
    Aggregate  
    Number of     Exercise     Contractual     Intrinsic  
    Shares     Price     Term (Yrs.)     Value  
Outstanding as of December 31, 2018     106,253,339     $ 0.20       7.4     $ 1,989,163  
Granted     600,000       0.12       9.7       -  
Forfeitures     (253,333 )     0.10       -       -  
Outstanding as of June 30,2019     106,600,006       0.20       7.1     $ 1,952,230  
Exercisable as of June 30,2019     99,404,867     $ 0.20       7.1     $ 1,920,074  

  

Schedule of stock option

The following table summarizes stock option information as of June 30, 2019:

 

            Weighted Average        
            Contractual        
Exercise Price     Outstanding     Life (Yrs.)     Exercisable  
                     
$ 0.00001       3,500,000       6.5       3,500,000  
  0.05       32,700,006       7.3       32,043,756  
  0.10       27,200,000       7.5       26,227,778  
  0.12       1,400,000       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       166,667  
  0.29       1,000,000       8.0       666,667  
  0.40       1,000,000       6.9       1,000,000  
  0.45       31,000,000       6.6       31,000,000  
                             
          106,600,006       7.1       99,404,867