XML 44 R30.htm IDEA: XBRL DOCUMENT v3.10.0.1
STOCKHOLDERS' EQUITY (Tables)
12 Months Ended
Dec. 31, 2018
Stockholders' Equity:  
Schedule of warrant activity

The following is a summary of the Company’s warrant activity for the years ended December 31, 2018 and 2017:

 

      Number of Shares     Weighted Average Exercise Price     Weighted Average Remaining Life  
Outstanding at January 1, 2017       51,138,697     $ 0.11       2.8 Years  
Granted       1,153,846     $ 0.14       5.0 Years  
Exercised/Cancelled       (4,128,000)     $ 0.08          
Outstanding at December 31, 2017       48,164,543     $ 0.11       2.9 Years  
Granted       2,470,267     $ 0.14       5.0 Years  
Exercised/Cancelled       (4,333,333 )   $ 0.05        
Outstanding at December 31, 2018       46,201,477     $ 0.08       1.9 Years  
Schedule of black - scholes option-pricing model valuation assumption

The Company determined the grant date fair value of the options granted during the years ended December 31, 2018 and 2017 using the Black Scholes Method and the following assumptions:

 

  2018 2017
Expected Volatility 79.0% to 93.0% 79.0% to 93.0%
Expected Term 2.5 – 5.9 Years 2.5 – 5.9 Years
Risk Free Rate 2.42% to 3.00% 1.16% to 1.49%
Dividend Rate 0.00% 0.00%
Schedule of outstanding stock options

Activity related to stock options for the years ended December 31, 2018 and 2017 is summarized as follows:

  

      Number of Shares     Weighted Average Exercise Price     Weighted Average Contractual Term (Yrs.)     Aggregate Intrinsic Value  
                           
Outstanding as of January 1, 2017       86,925,000     $ 0.21       8.7     $ 7,698,650  
Granted       21,250,000     $ 0.11       10.0     $ 7,475,000  
Forfeited       (4,966,669 )   $ 0.08           $  
Outstanding as of December 31, 2017       103,208,331     $ 0.19       9.5     $ 10,023,400  
Granted       6,220,000     $ 0.22       10.0     $ 2,868,750  
Exercised       (3,174,992 )   $ 0.13           $  
Outstanding as of December 31, 2018       106,253,339     $ 0.20       8.3     $ 11,457,291  
Exercisable as of December 31, 2018       92,925,694     $ 0.20       7.4     $ 3,316,208  
Schedule of stock option

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

  

Exercise Price     Outstanding     Weighted Average
Contractual Life (Yrs.)
    Exercisable  
$ 0.0001       3,500,000       6.8       3,500,000  
$ 0.05       32,783,339       7.6       28,314,583  
$ 0.1       27,200,000       7.8       24,977,778  
$ 0.12       970,000       9.8        
$ 0.13       250,000       8.8       83,333  
$ 0.15       2,800,000       6.9       2,800,000  
$ 0.22       2,750,000       9.0       750,000  
$ 0.25       2,500,000       8.9       500,000  
$ 0.26       500,000       9.3        
$ 0.29       1,000,000       8.3        
$ 0.4       1,000,000       7.2       1,000,000  
$ 0.45       31,000,000       6.9       31,000,000  
                  7.4          
          106,253,339               92,925,694