XML 39 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Stockholders' Deficit (Tables)
3 Months Ended
Mar. 31, 2018
Equity [Abstract]  
Schedule of Stock Options Warrants

The following table summarizes information about warrants granted during the three month periods ended March 31, 2018 and 2017:

 

    March 31, 2018     March 31, 2017  
    Number of
warrants
    Weighted
Average
Exercise Price
    Number of
warrants
    Weighted
Average
Exercise Price
 
                         
Balance, beginning of period     5,905,000     $ 0.21       1,405,000     $ 0.52  
                                 
Warrants granted     -       -       -       -  
Warrants expired     (300,000 )     1.00       -       -  
Warrants cancelled, forfeited     -       -       -       -  
Warrants exercised     -       -       -       -  
                                 
Balance, end of period     5,605,000     $ 0.21       1,405,000     $ 0.52  
                                 
Exercisable warrants     4,885,000     $ 0.23       1,405,000     $ 0.52  

Schedule of Outstanding Warrants

Outstanding warrants as of March 31, 2018 are as follows:

 

Range of
Exercise Prices
    Weighted
Average
residual life
span
(in years)
    Outstanding
Warrants
    Weighted
Average
Exercise Price
    Exercisable
Warrants
    Weighted
Average
Exercise Price
 
                                 
$ 0.20       2.75       3,000,000     $ 0.20       3,000,000     $ 0.20  
$ 0.25       0.01       205,000     $ 0.25       205,00     $ 0.25  
$ 0.11       3.34       1,500,000     $ 0.11       750,000     $ 0.11  
$ 1.00       0.25       900,000     $ 1.00       900,000     $ 1.00  
                                             
$ 0.11 to 1.00       2.38       5,605,000     $ 0.21       4,855,000     $ 0.23  

Schedule of Warrants Outstanding, Expiry Date and Exercise Prices

Warrants outstanding at March 31, 2018 and 2017 have the following expiry date and exercise prices:

 

Expiry Date   Exercise Prices     March 31, 2018     March 31, 2017  
                   
March 22,2018   $ 1.00       -       300,000  
April 1, 2018   $ 0.25       900,000       900,000  
April 30, 2018   $ 0.25       5,000       5,000  
July 1, 2018   $ 1.00       200,000       200,000  
December 30, 2020   $ 0.20       3,000,000       -  
August 2, 2021   $ 0.11       1,500,000       -  
                         

Schedule of Stock Options Granted

The following table summarizes information about stock options granted during the three months ended March 31, 2017 and 2016:

 

 

    March 31, 2018     March 31, 2017  
    Number of
stock options
    Weighted
Average
Exercise Price
    Number of
stock options
    Weighted
Average
Exercise Price
 
                         
Balance, beginning of period     9,625,000     $ 0.21       2,644,000     $ 0.49  
                                 
Stock options granted     6,800,000     $ 0.12       700,000     $ 0.09  
Stock options expired     72,000     $ 0.37       -       -  
Stock options cancelled, forfeited     -       -       -       -  
Stock options exercised     -       -       -       -  
                                 
Balance, end of period     16,353,000     $ 0.17       3,344,000     $ 0.41  
                                 
Exercisable stock options     10,167,666     $ 0.20       2,252,334     $ 0.45  

Schedule of Outstanding Stock Options

Outstanding stock options as of March 31, 2018 are as follows:

 

Range of
Exercise Prices
    Weighted
Average
residual life
span
(in years)
    Outstanding
Stock Options
    Weighted
Average
Exercise Price
    Exercisable
Stock Options
    Weighted
Average
Exercise Price
 
                                 
0.075 to 0.09       3.91       2,981,000     $ 0.08       2,220,666     $ 0.08  
0.11       3.34       3,500,000     $ 0.11       2,625,000     $ 0.11  
$ 0.12       4.93       6,800,000     $ 0.12       2,500,000     $ 0.12  
$ 0.145       9.51       500,000     $ 0.145       500,000     $ 0.145  
$ 0.33 to 0.38       0.17       72,000     $ 0.36       72,000     $ 0.36  
$ 0.50       6.65       2,500,000     $ 0.50       2,250,000     $ 0.50  
                                             
$ 0.075 to 0.50       4.79       16,353,000     $ 0.17       10,167,666     $ 0.20  

Schedule of Stock Options, Expiry Date and Exercise Prices

Stock options outstanding at March 31, 2018, and 2017 have the following expiry date and exercise prices:

 

Expiry Date   Exercise Prices     March 31, 2018     March 31, 2017  
April 27, 2018   $ 0.38       36,000       36,000  
July 9, 2018   $ 0.33       36,000       36,000  
August 2, 2021   $ 0.11       3,500,000       -  
February 17, 2022   $ 0.075       760,333       760,333  
February 17, 2022   $ 0.09       1,520,667       1,520,667  
March 30, 2022   $ 0.09       700,000       700,000  
March 5, 2023   $ 0.12       6,800,000       -  
November 20, 2024   $ 0.50       2,500,000       2,500,000  
October 2, 2027   $ 0.145       500,000       -  
                         
              16,353,000       5,553,000