XML 39 R28.htm IDEA: XBRL DOCUMENT v3.7.0.1
STOCKHOLDER'S EQUITY (Tables)
6 Months Ended
Jun. 30, 2017
Equity [Abstract]  
Schedule of warrant activity

The following is a summary of the Company’s warrant activity for the six months ended June 30, 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 June 30, 2017       47,538,697     $ 0.08       3.2 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, 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 Six Months ended June 30, 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 June 30, 2017       106,050,000     $ 0.19       9.1     $ 9,215,000  
Exercisable as of June 30, 2017       76,183,334     $ 0.16       8.7     $ 5,322,000  
Schedule of stock option

The following table summarizes stock option information as of June 30, 2017:

 

Exercise Prices      Outstanding      Weighted Average Contractual Life     Exercisable   
$ 0.0001       3,500,000       8.25 Years       3,500,000  
$ 0.05       36,500,000       9.11 Yeas       22,625,000  
$ 0.10       27,250,000       9.30 Years       14,083,335  
$ 0.15       6,300,000       8.10 Years       4,049,999  
$ 0.25       500,000       8.75 Years       300,000  
$ 0.40       1,000,000       8.67 Years       1,000,000  
$ 0.45       31,000,000       8.25Years       30,625,000  
  Total       106,050,000       9.04 Years       76,183,334