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

The following is a summary of the Company’s warrant activity for the nine months ended September 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  
Granted            2,470,267       0.16       4.9 Years  
Exercised       (4,433,333 )   $ 0.05        
Outstanding at September 30, 2018       46,201,477     $ 0.09       2.1 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, 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 September 30, 2018 is summarized as follows:

 

      Number of
Shares
    Weighted
Average
Exercise
Price
    Weighted
Average
Contractual
Term (Yrs.)
    Aggregate
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 September 30, 2018       105,950,000       0.20       7.96     $ 10,638,500  
Exercisable as of September 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 September 30, 2018:

 

Exercise Prices     Outstanding     Weighted
Average
Contractual
Life (Yrs.)
    Exercisable  
$0.00       3,500,000       7.00       3,500,000  
$0.05       33,450,000       7.86       28,033,331  
$0.10       27,200,000       8.00       23,311,108  
$0.13       250,000       9.05        
$0.15       2,800,000       7.10       2,800,000  
$0.22       2,750,000       9.30        
$0.25       2,500,000       9.03       500,000  
$0.26       500,000       9.55        
$0.29       1,000,000       8.55        
$0.40       l,000,000       7.67       l,000,000  
$0.45       31,000,000       7.10       31,000,000  
Total       105,950,000       7.70       90,144,442