XML 41 R29.htm IDEA: XBRL DOCUMENT v3.7.0.1
STOCKHOLDER'S DEFICIT (Tables)
3 Months Ended
Mar. 31, 2016
Equity [Abstract]  
Schedule of the warrant activity

The following is a summary of the Company’s warrant activity for the three months ended March 31, 2016:

 

    Number of
Shares
    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Life
Outstanding at December 31, 2015     35,171,744     $ 0.10     4.4 Years
Granted     208,332     $ 0.48     5.0 Years
Outstanding at March 31, 2016     35,380,076     $ 0.13     4.5 Years
Schedule of black - scholes option-pricing model valuation assumption

The Company determined the grant date fair value of the options granted during the three months ended March 31, 2016 using the Black Scholes Method and the following assumptions:

 

Expected Volatility – 82% to 93%

Expected Term – 2.5 to 4.2 Years

Risk Free Rate – 1.31% to 1.51%

Dividend Rate – 0.00%

Schedule of outstanding stock options

Activity related to stock options for the three months ended March 31, 2016 is summarized as follows:

 

    Number of
Shares
    Weighted
Average
Exercise
Price
    Weighted
Average
Contractual
Term (Yrs.)
    Aggregate
Intrinsic
Value
 
Outstanding as of December 31, 2015     47,800,000     $ 0.32       4.49     $ 2,779,650  
Granted     2,500,000     $ 0.36       4.82     $ 75,000  
Outstanding as of March 31, 2016     50,300,000     $ 0.33       4.51     $ 2,779,650  
Exercisable as of March 31, 2016     30,345,833     $ 0.37       4.51     $ 1,062,577  
Schedule of stock option

The following table summarizes stock option information as of March 31, 2016:

 

Exercise Prices     Outstanding     Weighted
Average
Contractual
Life
  Exercisable  
$ 0.0001       3,500,000     4.5 Years     1,312,500  
$ 0.10       8,500,000     4.5 Years     3,625,000  
$ 0.15       6,300,000     4.5 Years     1,908,333  
$ 0.40       1,000,000     5.5 Years     1,000,000  
$ 0.45       31,000,000     4.5 Years     22,500,000  
  Total       50,300,000     4.5 Years     30,345,833