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

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

 

    Number of
 Shares
    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Life
Outstanding at December 31, 2015     35,171,744     $ 0.10     3.83 Years
Granted     15,966,953     $ 0.11     4.55 Years
Outstanding at September 30, 2016     51,138,697     $ 0.11     4.05 Years

 

Schedule of black - scholes option-pricing model valuation assumption

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

 

Expected Volatility – 79% to 93%

Expected Term – 2.5 – 5.9 Years

Risk Free Rate – 1.16% - 1.49%

Dividend Rate – 0.00%

Schedule of outstanding stock options

Activity related to stock options for the nine months ended September 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       3.99     $ 924,650  
Granted     40,000,000     $ 0.09       9.89     $ 3,725,000  
Outstanding as of September 30, 2016     87,800,000     $ 0.21       9.40     $ 4,649,650  
Exercisable as of September 30, 2016     51,258,333     $ 0.30       9.19     $ 1,570,658  
Schedule of stock option

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

 

Exercise Prices     Outstanding     Weighted
Average
Contractual
Life
  Exercisable  
$ 0.0001       3,500,000     9.0 Years     1,750,000  
$ 0.05       37,000,000     9.93 Yeas     10,833,333  
$ 0.10       8,500,000     8.98 Years     4,500,000  
$ 0.15       6,300,000     9.0 Years     2,825,000  
$ 0.25       500,000     9.51 Years     100,000  
$ 0.40       1,000,000     9.42 Years     1,000,000  
$ 0.45       31,000,000     9.01Years     30,250,000  
  Total       87,800,000     9.19 Years     51,258,333