XML 50 R31.htm IDEA: XBRL DOCUMENT v3.20.4
STOCKHOLDERS' EQUITY (Tables)
12 Months Ended
Dec. 31, 2020
Equity [Abstract]  
Schedule of granted warrants
    Number of Shares     Weighted Average Exercise Price     Weighted Average Remaining Life  
Outstanding on January 1, 2019     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  
Granted     36,821,683     $ 0.15       5.0 Years  
Exercised/Cancelled     (29,577,889 )   $ 0.06       -  
Outstanding at December 31, 2020     54,697,021     $ 0.14       3.4 Years  
Schedule of black - scholes option-pricing model valuation assumption
    2020   2019
Expected Volatility   67% to 75%   75.0% to 80.0%
Expected Term   2.5 – 5.9 Years   2.5 – 5.9 Years
Risk Free Rate   0.33% to 0.5%   1.73% – 2.49%
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, 2019     106,253,339     $ 0.19       9.5     $ 11,457,291  
Granted     3,600,000     $ 0.07       10.0     $ -  
Exercised/Forfeited     (453,333 )   $ 0.13       -     $ -  
Outstanding as of December 31, 2020     109,400,006     $ 0.20       6.5     $ 280,000  
Granted     62,674,054     $ 0.07       10.0     $ -  
Exercised/Forfeited     (2,699,999 )   $ 0.09       -     $ -  
Outstanding as of December 31, 2020     169,374,061     $ 0.15       6.9     $ 8,283,639  
Exercisable as of December 31, 2020     113,185,727     $ 0.19       6.5     $ 4,862,410  
Schedule of stock option
Exercise
Price
    Outstanding     Weighted Average
Life (Yrs.)
    Exercisable  
$ 0.0001       3,500,000       5.5       3,500,000  
$ 0.05       33,700,006       6.4       30,950,006  
$ 0.06       1,044,054       9.4       1,044,054  
$ 0.07       50,000,000       9.7       10,000,000  
$ 0.09       11,630,000       0.8       -  
$ 0.10       27,200,000       6.5       27,200,000  
$ 0.12       400,001       9.0       158,334  
$ 0.12       600,000       8.5       200,000  
$ 0.13       250,000       7.6       250,000  
$ 0.15       2,800,000       5.6       2,800,000  
$ 0.22       2,583,333       7.8       2,083,333  
$ 0.25       2,500,000       7.6       1,833,333  
$ 0.26       166,667       8.1       166,667  
$ 0.29       1,000,000       7.1       1,000,000  
$ 0.40       1,000,000       5.9       1,000,000  
$ 0.45       31,000,000       5.6       31,000,000  
          169,374,061       6.9       113,185,727