XML 41 R30.htm IDEA: XBRL DOCUMENT v3.20.2
STOCKHOLDER'S EQUITY (Tables)
9 Months Ended
Sep. 30, 2020
Equity [Abstract]  
Schedule of granted warrants
   Number of
Shares
   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Life
 
Outstanding at December 31, 2019    47,453,227   $0.08    1.4 Years 
Granted   7,458,085    0.15    2.0 Years 
Exercised/Cancelled   (28,159,533)   0.06    0.8 Years 
Outstanding at September 30, 2020    26,751,779   $0.12     1.3 Years 
Schedule of black - scholes option-pricing model valuation assumption

Expected Volatility – 68-75%

Expected Term – 5.0 Years

Risk Free Rate – 0.30- 0.34%

Dividend Rate – 0.00%

Schedule of outstanding stock options
      Weighted
Average
   Weighted
Average
   Aggregate 
   Number of   Exercise   Contractual   Intrinsic 
   Shares   Price   Term (Yrs.)   Value 
Outstanding as of December 31, 2019   109,400,006   $0.20    6.5   $280,000 
Granted   51,044,054    0.07    10.0    298,000 
Forfeitures/exercises   (2,199,999)   0.10    -    - 
Outstanding as of September 30, 2020   158,244,061    0.19    7.5   $3,247,000 
Exercisable as of September 30, 2020   112,209,561   $0.15    7.0   $2,034,000 
Schedule of stock option
Exercise
Price
   Outstanding   Weighted Avg.
Life
   Exercisable 
$0.0001    3,500,000    5.75    3,500,000 
$0.05    34,200,006    6.60    30,450,006 
$0.06    1,044,054    9.60    1,044,054 
$0.07    50,000,000    9.90    10,000,000 
$0.10    27,200,000    6.50    27,200,000 
$0.119    400,001    9.22    158,334 
$0.124    600,000    8.75    390,000 
$0.130    250,000    7.80    166,667 
$0.15    2,800,000    5.85    2,800,000 
$0.22    2,583,333    8.05    1,500,000 
$0.250    2,500,000    7.85    1,833,333 
$0.260    166,667    8.30    166,667 
$0.290    1,000,000    7.30    1,000,000 
$0.400    1,000,000    6.17    1,000,000 
$0.450    31,000,000    5.85    31,000,000 
      158,244,061    7.49    112,209,561