XML 27 R16.htm IDEA: XBRL DOCUMENT v3.19.1
STOCKHOLDER'S EQUITY
3 Months Ended
Mar. 31, 2019
Equity [Abstract]  
STOCKHOLDER'S EQUITY

NOTE 9STOCKHOLDER’S EQUITY

 

Common Stock

 

There was no common stock activity during the three months ended March 31, 2019.

 

Warrants

 

The was no warrant activity for the three months ended March 31, 2019:

 

      Number of
Shares
    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Life
 
Outstanding at December 31, 2018       46,201,477     $ 0.08       1.9 Years  
                           
Outstanding at March 31, 2019       46,201,477     $ 0.08       1.6 Years  

 

Stock Options

 

The Company did not grant any stock options in the first three months of 2019. During the year ended December 31, 2018, the Company determined the grant date fair value of the options granted using the Black Scholes Method. The following assumptions were used in the year ended December 31, 2018:

 

Expected Volatility – 79-93%

Expected Term – 2.5 – 5.9 Years

Risk Free Rate – 2.4 – 3.0%

Dividend Rate – 0.00%

 

Activity related to stock options for the three months ended March 31, 2019 is summarized as follows:

 

            Weighted
Average
    Weighted
Average
       
            Exercise     Contractual     Aggregate  
      Number of Shares     Price     Term (Yrs.)     Intrinsic Value  
Outstanding as of December 31, 2018       106,253,339     $ 0.20       7.4     $ 1,989,163  
Granted                                      
Forfeitures                              
Outstanding as of March 31, 2019       106,253,339       0.20       7.1     $ 1,989,163  
Exercisable as of March 31, 2019       97,165,278     $ 0.20       7.1     $ 1,886,038  

 

The following table summarizes stock option information as of March 31, 2019:

 

            Weighted Average        
            Contractual        
Exercise Price     Outstanding     Life (Yrs.)     Exercisable  
                     
$ 0.00001       3,500,000       6.5       3,500,000  
  0.05       32,783,339       7.3       30,720,833  
  0.10       27,200,000       7.5       25,811,111  
  0.12       970,000       9.5        
  0.13       250,000       8.6       83,333  
  0.15       2,800,000       6.6       2,800,000  
  0.22       2,750,000       8.8       750,000  
  0.25       2,500,000       8.6       1,166,667  
  0.26       500,000       9.1        
  0.29       1,000,000       8.0       333,334  
  0.40       1,000,000       6.9       1,000,000  
  0.45       31,000,000       6.6       31,000,000  
                             
          106,253,339       7.1       97,165,278  

 

During the three months ended March 31, 2019, the Company recognized approximately $349,000 of stock-based compensation expense related to options of which non-employees expense was approximately $75,000. As of March 31, 2019, there was approximately $1,049,000 of unrecognized compensation costs related to stock options outstanding of which approximately $184,000 was related to non-employees and will be expensed through 2022.