XML 44 R26.htm IDEA: XBRL DOCUMENT v3.8.0.1
STOCKHOLDER'S EQUITY (Tables)
3 Months Ended
Mar. 31, 2018
Equity [Abstract]  
Schedule of warrant activity

The following is a summary of the Company’s warrant activity for the three months ended March 31, 2018:

 

      Number of
Shares
    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Life
 
Outstanding at December 31,2017       48,164,543     $ 0.08       2.9 Years  
Exercised       2,200,000     $ 0.05        
Outstanding at March 31, 2018       45,964,543     $ 0.08       2.6 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, 2018 using the Black Scholes Method and the following assumptions:

 

Expected Volatility – 77-78%

Expected Term – 6.5 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, 2018 is summarized as follows:

 

            Weighted
Average
    Weighted
Average
       
            Exercise     Contractual     Aggregate  
      Number of Shares     Price     Term (Yrs.)     Intrinsic Value  
Outstanding as of December 31, 2017       103,208,331     $ 0.19       8.3     $ 11,457,291  
Granted       4,750,000     $ 0.23       9.8     $ 237,500  
Forfeitures                              
Outstanding as of March 31, 2018       107,958,331       0.20       8.18     $ 14,544,583  
Exercisable as of March 31, 2018       86,162,500     $ 0.21       8.17     $ 11,129,208  
Schedule of stock option

The following table summarizes stock option information as of March 31, 2018:

 

            Weighted
Average
       
            Contractual        
Exercise Prices     Outstanding     Life     Exercisable  
$ 0.00       3,500,000       7.50 Years       3,500,000  
$ 0.05       33,450,000       8.36 Years       25,937,500  
$ 0.10       27,250,000       8.80 Years       20,166,669  
$ 0.13       250,000       9.75 Years        
$ 0.15       5,258,331       7.60 Years       4,258,331  
$ 0.22       2,750,000       9.80 Years        
$ 025       2,500,000       9.5 Years       300,000  
$ 0.29       1,000,000       9.25 Years        
$ 0.40       l,000,000       7.92 Years       l,000,000  
$ 0.45       31,000,000       7.55 Years       31,000,000  
Total       107,958,331       8.18 Years       86,162,500