XML 41 R30.htm IDEA: XBRL DOCUMENT v3.7.0.1
STOCKHOLDER'S EQUITY (Tables)
3 Months Ended
Mar. 31, 2017
Equity [Abstract]  
Schedule of warrant activity

The following is a summary of the Company’s warrant activity for the three months ended March 31, 2017:

 

     

Number of
Shares

    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Life
 
Outstanding at December 31, 2016       51,138,697     $ 0.11       3.8 Years  
Cancelled       (3,600,000 )   $ 0.08       3.9 Years  
Outstanding at March 31, 2017       47,538,697     $ 0.08       3.5 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, 2017 using the Black Scholes Method and the following assumptions:

 

Expected Volatility – 85% 

Expected Term – 5.0 Years

Risk Free Rate – 1.92% 

Dividend Rate – 0.00% 

Schedule of outstanding stock options

Activity related to stock options for the three months ended March 31, 2017 is summarized as follows:

 

      Number of
Shares
    Weighted
Average
Exercise
Price
    Weighted
Average
Contractual
Term (Yrs.)
    Aggregate
Intrinsic
Value
 
Outstanding as of December 31, 2016     86,925,000     $ 0.21       9.5     $ 10,023,400  
Granted     20,000,000     $ 0.10       9.8     $  
Forfeitures                                                                            (875,000 )   $ 0.10       8.8     $  
Outstanding as of March 31, 2017     106,050,000     $ 0.19       9.1     $ 16,594,997  
Exercisable as of March 31, 2017     72,575,000     $ 0.16       8.9     $ 9,411,664  
Schedule of stock option

The following table summarizes stock option information as of March 31, 2017:

 

Exercise Prices     Outstanding     Weighted
Average
Contractual
Life
    Exercisable  
$ 0.0001       3,500,000       8.5 Years       3,062,500  
$ 0.05       36,500,000       9.4 Years       21,750,000  
$ 0.10       27,250,000       9.6 Years       12,520,834  
$ 0.15       6,300,000       8.4 Years       3,641,666  
$ 0.25       500,000       9.0 Years       100,000  
$ 0.40       1,000,000       8.9 Years       1,000,000  
$ 0.45       31,000,000       8.5 Years       30,500,000  
  Total       106,050,000       9.1 Years       72,575,000