XML 42 R31.htm IDEA: XBRL DOCUMENT v3.7.0.1
STOCKHOLDER'S EQUITY (Tables)
6 Months Ended
Jun. 30, 2016
Equity [Abstract]  
Schedule of the warrant activity

The following is a summary of the Company’s warrant activity for the six months ended June 30, 2016:

 

    Number of
Shares
    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Life
Outstanding at December 31, 2015     35,171,744     $ 0.10     4.1 Years
Granted     6,666,953     $ 0.27     4.8 Years
Outstanding at June 30, 2016     41,838,697     $ 0.13     4.2 Years
Schedule of black - scholes option-pricing model valuation assumption

The Company determined the grant date fair value of the options granted during the six months ended June 30, 2016 using the Black Scholes Method and the following assumptions:

 

Expected Volatility – 80.0% to 93.0%

Expected Term – 2.5 – 3.1 Years

Risk Free Rate – 0.98%

Dividend Rate – 0.00%

Schedule of outstanding stock options

Activity related to stock options for the six months ended June 30, 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       4.24     $ 924,650  
Granted     3,000,000     $ 0.34       5.41     $ 25,000  
Outstanding as of June 30, 2016     50,800,000     $ 0.32       4.31     $ 949,650  
Exercisable as of June 30, 2016     40,016,667     $ 0.37       4.27     $ 493,575  
Schedule of stock option

The following table summarizes stock option information as of June 30, 2016:

 

Exercise Prices     Outstanding     Weighted
Average
Contractual
Life
  Exercisable  
$ 0.0001       3,500,000     4.25 Years     1,750,000  
$ 0.10       8,500,000     4.22 Years     4,625,000  
$ 0.15       6,300,000     4.25 Years     2,416,666  
$ 0.25       500,000     9.76 Years     100,000  
$ 0.40       1,000,000     4.67 Years     1,000,000  
$ 0.45       31,000,000     4.25 Years     30,125,000  
  Total       50,800,000     4.31 Years     40,016,667