XML 38 R27.htm IDEA: XBRL DOCUMENT v3.10.0.1
STOCKHOLDER'S EQUITY (Tables)
6 Months Ended
Jun. 30, 2018
Equity [Abstract]  
Schedule of warrant activity

The following is a summary of the Company’s warrant activity for the six months ended June 30, 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       (4,433,333 )   $ 0.05        
Outstanding at June 30, 2018       43,731,210     $ 0.08       2.4 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 June 30, 2018 using the Black Scholes Method and the following assumptions:

  

Expected Volatility – 77-78% 

 Expected Term – 6.5 Years 

 Risk Free Rate – 2.4-2.7% 

 Dividend Rate – 0.00%

Schedule of outstanding stock options

Activity related to stock options for the three months ended June 30, 2018 is summarized as follows:

 

            Weighted     Weighted        
            Average     Average     Aggregate  
      Number of
Shares
    Exercise
Price
    Contractual
Term (Yrs.)
    Intrinsic
Value
 
Outstanding as of December 31, 2017       103,208,331     $ 0.19       8.3     $ 11,457,291  
Granted       5,250,000     $ 0.24       10.0     $  
Forfeitures                          
Exercised       (2,508.331)       0.15             296,176  
Outstanding as of June 30, 2018       105,950,000       0.20       7.96     $ 10,638,500  
Exercisable as of June 30, 2018       85,652,778     $ 0.21       7.86     $ 9,432,500  
Schedule of stock option

The following table summarizes stock option information as of June 30, 2018:

  

            Weighted
Average
       
            Contractual        
Exercise Prices     Outstanding     Life (Yrs.)     Exercisable  
$0.00       3,500,000       7.25       3,500,000  
$0.05       33,450,000       8.11       26,125,000  
$0.10       27,200,000       8.55       21,694,444  
$0.13       250,000       9.50        
$0.15       2,800,000       7.35       250,000  
$0.22       2,750,000       9.55        
$0.25       2,500,000       9.25       2,083,334  
$0.26       500,000       9.80        
$0.29       1,000,000       9.00        
$0.40       l,000,000       7.67       l,000,000  
$0.45       31,000,000       7.30       31,000,000  
Total       105,950,000       7.96       85,652,778