XML 41 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
STOCKHOLDER'S EQUITY (Tables)
9 Months Ended
Sep. 30, 2017
Equity [Abstract]  
Schedule of warrant activity

The following is a summary of the Company’s warrant activity for the nine months ended September 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 September 30, 2017       47,538,697     $ 0.08       2.9 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, 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 nine months ended September 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       21,000,000     $ 0.11       10.0     $  
Forfeitures       (3,425,000 )   $ 0.06       10.0     $  
Outstanding as of September 30, 2017       104,500,000     $ 0.19       9.1     $ 3,989,000  
Exercisable as of September 30, 2017       78,704,170     $ 0.17       8.7     $ 2,788,000
Schedule of stock option

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

 

 Exercise Prices      Outstanding      Weighted
Average
Contractual Life
    Exercisable   
$ 0.0001       3,500,000       8.00 Years       3,500,000  
$ 0.05       33,950,000       8.86 Years       23,312,502  
$ 0.10       27,250,000       9.05 Years       15,583,336  
$ 0.15       6,300,000       7.85  Years       4,258,332  
                             
$ 0.25       500,000       8.50 Years       300,000  
$ 0.29       1,000,000       9.75 Years        
$ 0.40       1,000,000       8.42 Years       1,000,000  
$ 0.45       31,000,000       8.00 Years       30,750,000  
  Total       104,500,000       8.57 Years       78,704,170