XML 77 R38.htm IDEA: XBRL DOCUMENT v3.20.1
Warrants (Tables)
12 Months Ended
Dec. 31, 2019
Warrants and Rights Note Disclosure [Abstract]  
Schedule of fair value of the outstanding warrants

   December 31, 
Stock options  2019   2018   2017 
Market price per share (USD/share)  $0.39   $1.13    1.73 
Exercise price (USD/share)   2.20    2.20    2.20 
Risk free rate   1.81%   2.6%   2.36%
Dividend yield   0%   0%   0%
Expected term/Contractual life (years)   6.3    7.3    8.3 
Expected volatility   279.93%   256.20%   241.20%

Schedule of reconciliation of the beginning and ending balances of warrants liability
   December 31, 
   2019   2018   2017 
Beginning balance  $1,129,246   $1,729,111   $1,499,362 
Warrants issued to Hangzhou Lianluo   -    -    - 
Warrants redeemed   -    -    - 
Fair value change of the issued warrants included in earnings   (739,616)   (599,865)   229,749 
Ending balance  $389,630   $1,129,246    1,729,111 
Schedule of of the warrants activity

   Number   Weighted
Average
Exercise Price
   Weighted Average
 Remaining
Contractual Life (Years)
 
Outstanding as of January 1, 2018   1,000,000   $2.20             
Granted   -           
Forfeited   -           
Exercised   -           
Redeemed   -           
Outstanding as of December 31, 2018   1,000,000   $2.20      
Granted   -           
Forfeited   -           
Exercised   -           
Redeemed   -           
Outstanding as of December 31, 2019   1,000,000   $2.20