XML 30 R19.htm IDEA: XBRL DOCUMENT v3.8.0.1

Stockholders' Equity (Tables)

12 Months Ended

Dec. 31, 2017

Share-based Compensation Arrangement by Share-based Payment Award [Line Items]

Schedule of financial assets and liabilities measured at fair value on a recurring basis

Quoted Prices

in Active

Significant

Balance at

Markets for

Other

Significant

December 31, 2017

Identical Assets

Observable Inputs

Unobservable Inputs

(Level 1)

(Level 2)

(Level 3)

Fair value of liability for derivative instruments

$

—

$

—

$

—

$

—

Total

$

—

$

—

$

—

$

—

							Quoted Prices
							in Active				Significant
			Balance at				Markets for				Other				Significant
			December 31, 2016				Identical Assets				Observable Inputs				Unobservable Inputs
								(Level 1)				(Level 2)				(Level 3)
	Fair value of liability for derivative instruments		$	192,254			$	—			$	—			$	192,254
	Total		$	192,254			$	—			$	—			$	192,254

	Reclass from APIC to derivatives			132,858
	Newly issued securities as derivatives			59,397
	Derivative Value 12/31/16			192,254
	Settlement upon repayment-convertible debt			(59,397	)
	Newly issued securities as derivatives			1,098,703
	Reclass from APIC to derivatives			530,138
	Change in fair value			48,192
	Derivative Value 3/31/17			1,809,890
	Newly issued securities as derivatives			67,146
	Change in fair value			(922,022	)
	Derivative Value 6/30/17			955,014
	Newly issued securities as derivatives			49,219
	Reclass from APIC to derivatives			115,714
	Change in fair value			377,213
	Derivative Value 9/21/17			1,497,160
	Reclass from liability to equity			(1,497,160	)
	Derivative Value 9/30/17			-

Schedule of fair value of derivative liabilities using Black-Scholes option-pricing model

				2017				2016
	Expected volatility			125%-214	%			130%-217	%
	Risk free interest rate			1.24%-2.65	%			1.20%-1.47	%
	Expected dividend yield			-				-
	Expected life (in years)			2 - 8				1 - 3

Warrants [Member]

Share-based Compensation Arrangement by Share-based Payment Award [Line Items]

Summary of outstanding service-based options

			Number of Shares				Weighted Average Exercise Price				Year of   Expiration
	Balance at December 31, 2015			1,750,000				0.16				2016 - 2017
	Issued			454,891				0.42				2018 - 2019
	Expired			(250,000	)			0.40				2016
	Balance at December 31, 2016			1,954,981				0.19				2017 - 2019
	Issued			2,634,228				0.40				2018 - 2020
	Exercised			(1,500,000	)			0.12				2017
	Balance at December 31, 2017			3,089,119				0.40				2018 - 2020

Summary of significant assumptions used to determine fair values of options issued using Black-Scholes option-pricing model

			2017				2016
	Expected volatility			215	%			203	%
	Risk free interest rate			1.52	%			.88	%
	Expected dividend yield			-				-
	Expected option term (in years)			3				2 - 3
	Weighted average grant date fair value		$	0.32			$	0.20

Service-Based Stock Options [Member]

Share-based Compensation Arrangement by Share-based Payment Award [Line Items]

Summary of outstanding service-based options

			Number of Options
	Balance at December 31, 2015			11,025,273
	Exercised			300,000
	Expired			50,000
	Cancelled			(250,000	)
	Issued			275,000
	Balance at December 31, 2016			10,700,273
	Issued			1,600,000
	Exercised			(1,339,473	)
	Balance at December 31, 2017			10,960,800

Summary of significant assumptions used to determine fair values of options issued using Black-Scholes option-pricing model

	Significant assumptions:
	Risk-free interest rate at grant date			1.49% - 1.98	%
	Expected stock price volatility			194% - 217	%
	Expected dividend payout			—
	Expected option life-years			3 years
	Weighted average grant date fair value		$	0.23 - 0.41
	Forfeiture rate			0	%

Summary of outstanding service-based options exercise price

	Exercise Price		Number of Options				Weighted Average Remaining Contractual Life
	$0.10			40,800				1 year
	$0.20 - $0.25			8,620,000				5 years
	$0.35			725,000				10 years
	$0.40			1,575,000				5 years
	Total			10,960,800

X

- Definition

Tabular disclosure of the inputs and valuation techniques used to measure fair value, and a discussion of changes in valuation techniques and related inputs, if any, applied during the period to each separate class of assets, liabilities, and financial instruments classified in shareholders' equity that are measured on a recurring and/or nonrecurring basis.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (bbb)
-URI http://asc.fasb.org/extlink&oid=66048111&loc=d3e19207-110258

+ Details

Name:	us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the assumptions used to determine for pension plans and/or other employee benefit plans the benefit obligation and net benefit cost, including assumed discount rates, rate increase in compensation increase, and expected long-term rates of return on plan assets.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 715
-SubTopic 20
-Section 50
-Paragraph 1
-Subparagraph (k)
-URI http://asc.fasb.org/extlink&oid=82843861&loc=d3e1928-114920

+ Details

Name:	us-gaap_ScheduleOfAssumptionsUsedTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of assets and liabilities, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3).

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 1
-URI http://asc.fasb.org/extlink&oid=66048111&loc=d3e19190-110258

+ Details

Name:	us-gaap_ScheduleOfFairValueAssetsAndLiabilitiesMeasuredOnRecurringBasisTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of option exercise prices, by grouped ranges, including the upper and lower limits of the price range, the number of shares under option, weighted average exercise price and remaining contractual option terms.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-URI http://asc.fasb.org/extlink&oid=96867065&loc=d3e5070-113901

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationSharesAuthorizedUnderStockOptionPlansByExercisePriceRangeTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure for stock option plans. Includes, but is not limited to, outstanding awards at beginning and end of year, grants, exercises, forfeitures, and weighted-average grant date fair value.

+ References

Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (d)
-URI http://asc.fasb.org/extlink&oid=96867065&loc=d3e5070-113901

Reference 2: http://www.xbrl.org/2003/role/presentationRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (e)
-URI http://asc.fasb.org/extlink&oid=96867065&loc=d3e5070-113901

Reference 3: http://www.xbrl.org/2003/role/presentationRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 718
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (c)(1)
-URI http://asc.fasb.org/extlink&oid=96867065&loc=d3e5070-113901

+ Details

Name:	us-gaap_ScheduleOfShareBasedCompensationStockOptionsActivityTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	nonnum:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Line items represent financial concepts included in a table. These concepts are used to disclose reportable information associated with domain members defined in one or many axes to the table.

+ References

No definition available.

+ Details

Name:	us-gaap_ShareBasedCompensationArrangementByShareBasedPaymentAwardLineItems
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Details

Name:	us-gaap_StatementEquityComponentsAxis=us-gaap_WarrantMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type:

X

- Details

Name:	us-gaap_AwardTypeAxis=us-gaap_EmployeeStockOptionMember
Namespace Prefix:
Data Type:	na
Balance Type:
Period Type: