XML 14 R29.htm IDEA: XBRL DOCUMENT v3.19.3
STOCKHOLDERS' EQUITY (Tables)
9 Months Ended
Sep. 30, 2019
Share-based Payment Arrangement [Abstract]  
Schedule of granted warrants

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

The following assumptions were used to determine fair value in the nine-months ended September 30, 2019.

  

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 nine months ended September 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       9.5       -  
Forfeitures     (453,333 )     0.11       -       -  
Outstanding as of September 30,2019     106,400,006       0.20       6.6     $ 1,952,230  
Exercisable as of September 30, 2019     99,540,282     $ 0.20       6.6     $ 1,920,074  
Schedule of stock option

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

 

            Weighted Average        
            Contractual        
Exercise Price     Outstanding     Life (Yrs.)     Exercisable  
                     
$ 0.00001       3,500,000       6.0       3,500,000  
  0.05       32,700,006       6.8       31,700,006  
  0.10       27,200,000       7.0       26,644,444  
  0.12       1,200,000       9.2        
  0.13       250,000       8.1       145,832  
  0.15       2,800,000       6.1       2,800,000  
  0.22       2,750,000       8.3       750,000  
  0.25       2,500,000       8.6       1,166,667  
  0.26       500,000       8.6       166,667  
  0.29       1,000,000       7.5       666,667  
  0.40       1,000,000       6.4       1,000,000  
  0.45       31,000,000       6.1       31,000,000  
                             
        106,400,006       6.6       99,540,282