XML 40 R29.htm IDEA: XBRL DOCUMENT v3.20.4
Stock Options and Warrants (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2020
Dec. 31, 2019
Valuation assumptions
                        Nine months ended September 30, 2020                    Nine months ended September 30, 2019       
   

 

Shares

    Weighted Average Exercise Price    

Aggregate

Intrinsic Value as of

September 30, 2020

   

 

Shares

    Weighted Average Exercise Price   Aggregate Intrinsic Value as of September 30, 2019      
Warrants outstanding at beginning of year     2,000,000     $ 0.18             2,000,000     $ 0.18          
Granted     0     NA               0     NA          
Exercised     0     NA               0     NA          
Cancelled/expired     (2,000,000 )   $ 0.18               0     NA          
Warrants outstanding at end of year     0     NA     None       2,000,000     $ 0.18       None  
Warrants exercisable at end of year     0     NA               2,000,000     $ 0.18          
 
Stock Options    
Stock option/warrant activity
              Nine months ended September 30, 2020                             Nine months ended September 30, 2019              
   

 

Shares

    Weighted Average Exercise Price    

Aggregate

Intrinsic Value as of

September 30, 2020

   

 

Shares

    Weighted Average Exercise Price    

Aggregate Intrinsic Value as of

September 30, 2019

 
Options outstanding at beginning of year     2,252,000     $ 0.13             2,222,000     $ 0.13        
Granted     0     NA             80,000     $ 0.07        
Exercised     0     NA             0     NA        
Cancelled/expired     (110,000 )   $ 0.10             (50,000 )   $ 0.20        
Options outstanding at end of period     2,142,000     $ 0.13     $ 398,000       2,252,000     $ 0.13     $ 1,000  
Options exercisable at end of period     2,142,000     $ 0.13               2,172,000     $ 0.13          
    Year Ended December 31,2019     Year Ended December 31, 2018  
    Shares     Weighted Average Exercise Price    

Aggregate

Intrinsic Value as of December 31, 2019

    Shares     Weighted Average Exercise Price     Aggregate Intrinsic Value as of December 31, 2018  
Options outstanding at beginning of year     2,222,000     $ 0.13     $ 3,000       2,147,000     $ 0.13        
Granted     80,000     $ 0.07               80,000     $ 0.10        
Exercised     0     NA               0      NA        
Cancelled/expired     (50,000 )   $ 0.20               (5,000 )   $ 0.26        
Options outstanding at end of year     2,252,000     $ 0.14     $ 1,000       2,222,000     $ 0.13     $ 3,000  
Options exercisable at end of year     2,172,000     $ 0.13               2,142,000     $ 0.13          
Schedule of share-based compensation, shares authorized under stock option plans, by exercise price range  
 Options Outstanding              Options Exercisable 
  Range of exercise price     Shares     Weighted average exercise price    Weighted average remaining life in years     Shares    Weighted average exercise price 
                            
                            
                            
                            
 $0.07 - $0.10    365,000   $0.09    4.43    285,000   $0.09 
 $0.11 - $0.14    1,485,000   $0.12    5.35    1,485,000   $0.12 
 $0.15 - $0.26    402,000   $0.18    3.47    402,000   $0.18 
 TOTAL    2,252,000   $0.14    4.87    2,172,000   $0.13 
Valuation assumptions  
    Year Ended December 31  
    2019     2018  
Volatility     85%       79%  
Expected term (years)   10 years     10 years  
Risk-free interest rate     2.01%       2.90%  
Dividend yield     0%       0%  
Warrants    
Stock option/warrant activity
                        Nine months ended September 30, 2020                    Nine months ended September 30, 2019       
   

 

Shares

    Weighted Average Exercise Price    

Aggregate

Intrinsic Value as of

September 30, 2020

   

 

Shares

    Weighted Average Exercise Price   Aggregate Intrinsic Value as of September 30, 2019      
Warrants outstanding at beginning of year     2,000,000     $ 0.18             2,000,000     $ 0.18          
Granted     0     NA               0     NA          
Exercised     0     NA               0     NA          
Cancelled/expired     (2,000,000 )   $ 0.18               0     NA          
Warrants outstanding at end of year     0     NA     None       2,000,000     $ 0.18       None  
Warrants exercisable at end of year     0     NA               2,000,000     $ 0.18          
      Year Ended December 31, 2019     Year Ended December 31, 2018  
   

 

Shares

    Weighted Average Exercise Price    

Aggregate

Intrinsic Value as of

December 31,

2019

   

 

Shares

    Weighted Average Exercise Price    

Aggregate Intrinsic Value as of

December 31,

2018

 
Warrants outstanding at beginning of year     2,000,000     $ 0.18       None       2,060,000     $ 0.18          
Granted     0       NA               0       NA          
Exercised     0       NA               0       NA          
Cancelled/expired     (0 )     NA               60,000     $ 0.18          
Warrants outstanding at end of year     2,000,000     $ 0.18       None       2,000,000     $ 0.18       None  
Warrants exercisable at end of year     2,000,000     $ 0.18               2,000,000     $ 0.18