XML 29 R27.htm IDEA: XBRL DOCUMENT v3.20.1
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2019
Schedule of Assumptions of Fair Values Options Issued

The significant assumptions used to determine the fair values of options issued, using a Black-Scholes option-pricing model are as follows:

 

Significant assumptions:      
Risk-free interest rate at grant date     2.38 %
Expected stock price volatility     184.78 %
Expected dividend payout      
Expected option life-years       6.5 years  
Weighted average grant date fair value   $ 0.15  
Forfeiture rate     0 %

Schedule of Warrant Activity

The following is a summary of outstanding and exercisable warrants:

 

   

Warrants

Outstanding

Number of

Shares

   

Exercise

Price per

Share

   

Weighted

Average

Remaining

Contractual

Life

   

Weighted

Average

Exercise

Price per

Share

 
Balance at December 31, 2017     3,089,119     $ 0.20 - 0.40       1.5 years       0.4  
Warrants Granted     2,491,305       0.28 - 0.40       7.5 years       0.29  
Warrants Exercised                        
Warrants Expired     (354,891 )     0.40 - 0.50       0 years       0.44  
Balance at December 31, 2018     5,225,533     $ 0.20 - 0.50       2.99 years     $ 0.35  
Warrants Granted     6,201,088     $ 0.28       9.84 years       0.28  
Warrants Exercised                        
Warrants Expired     (100,000 )     0.20 - 0.50             0.35  
Balance at December 31, 2019     11,326,621     $ 0.20 - 0.50       6.69 years     $ 0.34  
                                 
Exercisable December 31, 2018     5,225,533     $ 0.20 - 0.50       2.99 years     $ 0.31  
Exercisable December 31, 2019     10,330,244     $ 0.20 - 0.50       6.24 years     $ 0.31  

Schedule of Assumptions of Fair Values Warrants Granted

The fair value of warrants granted (or extended) during the years ended December 31, 2019 and 2018, was estimated on the date of grant (or extension) using the Black-Scholes option-pricing model with the following weighted-average assumptions:

 

    2019     2018  
Expected volatility     123.4% - 195.7%       191% - 196%  
Risk free interest rate     1.42% - 2.58%       2.44% - 2.58%  
Expected dividend yield     -       -  
Expected warrant term (in years)     2.0 - 5.0       3.0 - 5.0  
Weighted average grant date fair value   $ 0.22       $0.21 – 0.22  

Service-Based Stock Options [Member]  
Schedule of Option Activity

The following is a summary of outstanding service-based options at December 31, 2019 and 2018:

 

    Options Outstanding Number of Shares     Exercise Price per Share     Weighted Average Remaining Contractual Life     Weighted Average Exercise Price per Share  
                         
Balance at December 31, 2017     10,960,800       0.20 - 0.40       3.41 years     $ 0.26  
Granted     3,400,000       0.30 - 0.40       6.9 years       0.39  
Expired     (550,000 )                 0.20  
Exercised     40,800       0.2       3.41 years       0.20  
Balance at December 31, 2018     13,820,000       $ 0.20 - 0.40       4.34 years     $ 0.26  
Granted     1,425,000       $ 0.23 - 1.50       9.55 years       0.72  
Cancelled     (200,000 )   $ 0.40       7.75 years       0.40  
Expired                        
Balance at September 30, 2019     15,045,000       $ 0.20 - 0.40       4.78 years     $ 0.3  
                                 
Exercisable December 31, 2018     10,805,416       $ 0.20 - 0.40       3.63 years     $ 0.24  
Exercisable December 31, 2019     11,805,416       $ 0.20 - 0.40       3.76 years     $ 0.25  

Performance-Based Stock Options [Member]  
Schedule of Option Activity

The following is a summary of outstanding service-based options at December 31, 2019 and 2018:

 

    Options Outstanding Number of Shares     Exercise Price per Share     Weighted Average Remaining Contractual Life     Weighted Average Exercise Price per Share  
                         
Balance at December 31, 2017                        
Granted     15,425,000       $ 0.25 - 0.40       5.46 years     $ 0.27  
Cancelled                        
Expired                        
Balance at December 31, 2018     15,425,000       $ 0.25 - 0.40       5.46 years     $ 0.27  
Granted                        
Cancelled     (8,600,000 )       0.25 - 0.40       7.32 years       0.31  
Expired                        
Balance at December 31, 2019     6,825,000       $ 0.25 - 0.40       3.11 years     $ 0.23  
                                 
Exercisable December 31, 2018     3,175,000       $ 0.25 - 0.40       2.63 years     $ 0.40  
Exercisable December 31, 2019     3,175,000       $ 0.25 - 0.40       2.63 years     $ 0.40