XML 30 R18.htm IDEA: XBRL DOCUMENT v3.5.0.2
Stockholders' Deficiency (Tables)
6 Months Ended
Jun. 30, 2016
Stock Option [Member]  
Schedule of Stock Granted

    For The Three Months Ended   For The Six Months Ended
    June 30,   June 30, 
    2016   2015   2016   2015
                 
Risk free interest rate   1.25%   1.35% to 1.85%   1.25% to 2.12%   1.35% to 1.85%
Dividend yield   0.00%   0.00%   0.00%   0.00%
Expected volatility   200.0%   195.0%   199.0% to 200.0%   195.0%
Expected life in years   5.5   5.5 to 10.0   5.5 to 10.0   5.5 to 10.0

Summary of Stock Activity

                Weighted        
          Weighted     Average        
          Average     Remaining     Aggregate  
    Number of     Exercise     Life     Intrinsic  
    Options     Price     In Years     Value  
                         
Outstanding, January 1, 2016     5,341,284     $ 0.70              
Granted     267,102       0.26              
Exercised     -       -              
Forfeited     (499,000 )     1.62              
Outstanding, June 30, 2016     5,109,386     $ 0.58       7.5     $ 699,666  
                                 
Exercisable, June 30, 2016     3,931,053     $ 0.49       7.6     $ 516,200  

Summary of Stock Outstanding and Exercisable

      Options Outstanding     Options Exercisable  
      Weighted           Weighted     Weighted        
Range of     Average     Outstanding     Average     Average     Exercisable  
Exercise     Exercise     Number of     Exercise     Remaining Life     Number of  
Price     Price     Options     Price     In Years     Options  
                                 
$ 0.09 - $2.20     $ 0.21       4,577,386     $ 0.23       7.8       3,649,053  
$ 2.21 - $3.80       3.31       400,000       2.50       3.4       150,000  
$ 3.81 - $6.99       5.49       132,000       5.49       5.3       132,000  
        $ 0.58       5,109,386     $ 0.49       7.6       3,931,053  

Warrant [Member]  
Schedule of Stock Granted

    For The Three Months Ended   For The Six Months Ended
    June 30,    June 30, 
    2016   2015   2016   2015
Risk free interest rate   n/a   1.26% to 1.68%   1.58%   1.26% to 1.75%
Dividend yield   n/a   0.00%   0.00%   0.00%
Expected volatility   n/a   195.0% to 197.0%   200.0%   195.0% to 197.0%
Contractual term in years   n/a   5.0 to 7.3   5.0   5.0 to 7.5

Summary of Stock Activity

          Weighted     Average        
          Average     Remaining     Aggregate  
    Number of     Exercise     Life     Intrinsic  
    Warrants     Price     In Years     Value  
                         
Outstanding, January 1, 2016     10,046,198     $ 0.41              
Granted     75,000       0.25              
Exercised     (75,000 )     0.25              
Forfeited     -       -              
Outstanding, June 30, 2016     10,046,198     $ 0.40       2.9     $ 512,142  
                                 
Exercisable, June 30, 2016     9,796,198     $ 0.34       2.9     $ 512,142  

Summary of Stock Outstanding and Exercisable

      Warrants Outstanding     Warrants Exercisable  
      Weighted           Weighted     Weighted        
Range of     Average     Outstanding     Average     Average     Exercisable  
Exercise     Exercise     Number of     Exercise     Remaining Life     Number of  
Price     Price     Warrants     Price     In Years     Warrants  
                                 
$ 0.10 - $0.35     $ 0.25       9,496,198     $ 0.25       3.0       9,496,198  
$ 0.36 - $3.00       2.90       520,000       2.90       0.3       270,000  
$ 3.01 - $4.95       4.95       30,000       4.95       1.3       30,000  
$ 0.10 - $4.95     $ 0.40       10,046,198     $ 0.34       2.9       9,796,198