XML 40 R25.htm IDEA: XBRL DOCUMENT v3.6.0.2
Stockholders' Deficiency (Tables)
12 Months Ended
Dec. 31, 2016
Stock Option [Member]  
Schedule of Stock Granted

In applying the Black-Scholes option pricing model to stock options granted, the Company used the following weighted average assumptions:

 

    Year Ended December 31,
    2016   2015
         
Risk-free interest rate   1.00% to 2.12%   1.35% to 2.28%
Expected dividend yield   0.00%   0.00%
Expected volatility   196% to 200.0%   195% to 199.0%
Weighted average expected life
     (contractual term) in years   5.5 to 10.0   5.5 to 10.0

\

Summary of Stock Activity

A summary of the stock option activity during the years ended December 31, 2016 and 2015 is presented below:

 

   

Number of

Options

   

Weighted

Average

Exercise

Price

   

Weighted

Average

Remaining

Contractual

Term (Years)

   

Aggregate

Intrinsic

Value

 
                         
Outstanding, January 1, 2015     3,944,557     $ 1.27              
   Granted     2,491,200       0.10              
   Exercised     -       -              
   Forfeited     (1,094,473 )     1.40              
Outstanding, December 31, 2015     5,341,284     $ 0.70              
   Granted     660,265       0.30              
   Exercised     (3,108,141 )     0.16              
   Forfeited     (1,599,204 )     1.73              
Outstanding, December 31, 2016     1,294,204     $ 0.51       8.0     $ 145,533  
                                 
Exercisable, December 31, 2016     804,204     $ 0.76       7.7     $ 54,267  

Summary of Stock Outstanding and Exercisable

The following table presents information related to stock options outstanding and exercisable at December 31, 2016:

 

      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 - $0.12     $0.10     786,667     $0.11     8.5       296,667  
$0.25 - $0.35       0.32     262,087       0.32     9.8       262,087  
$0.53 - $1.60       0.87     188,450       0.87     4.3       188,450  
$4.10 - $6.99      5.80     57,000      5.80     5.1       57,000  
$0.09 - $6.99     $0.51     1,294,204     $0.76     7.7       804,204  

Warrant [Member]  
Schedule of Stock Granted

In applying the Black-Scholes option pricing model to stock warrants granted, the Company used the following weighted average assumptions: 

 

    Year Ended December 31,
    2016   2015
         
Risk-free interest rate   1.58%   1.22% to 1.75%
Expected dividend yield   0.00%   0.00%
Expected volatility   200.0%   194.0% to 197.0%
Contractual term in years   5.00   2.90 to 7.50

Summary of Stock Activity

A summary of the stock warrant activity during the years ended December 31, 2016 and 2015, respectively, is presented below:

 

          Weighted        
      Weighted   Average        
      Average   Remaining       Aggregate
  Number of   Exercise   Life       Intrinsic
  Warrants   Price   In Years       Value
                   
Outstanding, January 1, 2015     9,339,044     $ 0.45            
   Granted     887,430       0.10            
   Exercised     (137,430 )     0.09            
   Forfeited     (42,846 )     3.00            
Outstanding, December 31, 2015     10,046,198     $ 0.41            
   Granted     75,000       0.25            
   Exercised     (1,795,080 )     0.13            
   Forfeited     (520,000 )     2.90            
Outstanding, December 31, 2016     7,806,118     $ 0.30   2.4     $ 91,257
                           
Exercisable, December 31, 2016     7,806,118     $ 0.30   2.4     $ 91,257

Summary of Stock Outstanding and Exercisable

The following table presents information related to stock warrants at December 31, 2016:

 

      Warrants Outstanding     Warrants Exercisabe  
      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  
                                 
$0.15 - $0.25     $0.25     2,116,120     $0.25     1.7     2,116,120  
$0.30 - $0.35      0.30     5,659,998      0.30     2.7     5,659,998  
$4.95      4.95     30,000      4.95     0.8     30,000  
$0.15 - $4.95     $0.30     7,806,118     $0.30     2.4     7,806,118