XML 30 R32.htm IDEA: XBRL DOCUMENT v3.20.1
STOCKHOLDERS' EQUITY (Tables)
12 Months Ended
Dec. 31, 2019
Equity [Abstract]  
Schedule of granted warrants
   Number of Shares   Weighted Average Exercise Price   Weighted Average Remaining Life
Outstanding at January 1, 2017   48,164,543   $0.11   2.8 Years
Granted   2,470,267   $0.14   5.0 Years
Exercised/Cancelled   (4,433,333)  $0.05    
Outstanding at December 31, 2018   46,201,477   $0.11   2.9 Years
Granted   1,251,750   $0.09   5.0 Years
Exercised/Cancelled   -   $  
Outstanding at December 31, 2019   47,453,227   $0.09   1.9 Years
Schedule of black - scholes option-pricing model valuation assumption
  2019  2018
Expected Volatility  75% to 80%  79.0% to 93.0%
Expected Term  2.5 – 5.9 Years  2.5 – 5.9 Years
Risk Free Rate  1.73% – 2.49%  2.42% – 3.00%
Dividend Rate  0.00%  0.00%
Schedule of outstanding stock options

   Number of Shares   Weighted Average Exercise Price   Weighted Average Contractual Term (Yrs.)   Aggregate Intrinsic Value 
                 
Outstanding as of January 1, 2018   103,208,331   $0.19    9.5   $10,023,400 
Granted   6,220,000   $0.22    10.0   $2,868.750 
Exercised/Forfeited   (3,174,992)  $0.08       $ 
Outstanding as of December 31, 2018   106,253,339   $0.19    9.5   $11,457,291 
Granted   3,600,000   $0.07    10.0   $ 
Forfeited   (453,333)  $0.13       $ 
Outstanding as of December 31, 2019   109,400,006   $0.20    6.5   $280,000 
Exercisable as of December 31, 2019   101,144,450   $0.19    7.4   $280,000 
Schedule of stock option
Exercise Price   Outstanding   Weighted Average
Contractual Life (Yrs.)
   Exercisable 
$0.0001    3,500,000    5.8    3,500,000 
$0.05    35,700,006    6.9    31,950,006 
$0.10    27,200,000    6.8    27,061,110 
$0.12    1,200,000    9.0     
$0.13    250,000    7.8    166,667 
$0.15    2,800,000    5.9    2,800,000 
$0.22    2,750,000    8.0    1,500,000 
$0.25    2,500,000    7.9    1,166,667 
$0.26    500,000    8.3    333.333 
$0.29    1,000,000    7.3    666,667 
$0.4    1,000,000    6.2    1,000,000 
$0.45    31,000,000    5.9    31,000,000 
           6.5      
      109,400,006         101,144,450