XML 28 R17.htm IDEA: XBRL DOCUMENT
v3.20.2

11. SHAREHOLDERS' EQUITY | 6 Months Ended
--- | ---
Jun. 30, 2020
Stockholders' Equity: |
SHAREHOLDERS' EQUITY | Our Board of Directors (the “Board”) may, without further action by our shareholders, from time to time, direct the issuance of any authorized but unissued or unreserved shares of preferred stock in series and at the time of issuance, determine the rights, preferences and limitations of each series. The holders of such preferred stock may be entitled to receive a preference payment in the event of any liquidation, dissolution or winding-up of the Company before any payment is made to the holders of our common stock. Furthermore, the Board could issue preferred stock with voting and other rights that could adversely affect the voting power of the holders of our common stock. Convertible Series A Preferred Stock Our authorized Convertible Series A Preferred Stock, $0.01 par value, consists of 1,000,000 shares. At June 30, 2020 and December 31, 2019, there were 510,000 shares issued and outstanding. The Convertible Series A Preferred Stock is convertible at the rate of one share of common stock for one share of Convertible Series A Preferred Stock. Convertible Series B Preferred Stock Our authorized Convertible Series B Preferred Stock, $1,000 stated value, 7.5% cumulative dividend, consists of 4,000 shares. At June 30, 2020 and December 31, 2019, there were no shares issued and outstanding, respectively. Each share of Convertible Series B Preferred Stock may be converted (at the holder’s election) into two hundred shares of our common stock. Common Stock During the six months ended June 30, 2019, we issued 400,000 shares of common stock valued at $44,000 to members of our board of directors (see Note 13). During the six months ended June 30, 2019, we issued 10,000 shares of common stock valued at $1,200 to a consultant. During the six months ended June 30, 2020, we issued 400,000 shares of common stock valued at $48,000 to members of our board of directors (see Note 13). In March 2020, 8,333,332 shares of common stock were issued in connection with the conversion of convertible notes payable aggregating $4,500,000 (see Note 10). In March 2020, 83,333 shares of common stock were issued in connection with the exercise of warrants for which we received proceeds of $57,500. In May 2020, 20,000 shares of common stock were issued in connection with the exercise of options for which we received proceeds of $1,000. In June 2020, 215,517 shares of common stock were issued in connection with the exercise of warrants for which we received proceeds of $62,500. Stock Options In January 2019, pursuant to an employment agreement, we issued options to purchase an aggregate of 250,000 shares of common stock to our Chief Operating Officer, valued at $24,694. The options have an exercise price of $0.11 per share and expire in January 2024. The options were valued using the Black-Scholes model using the following assumptions: volatility: 144%; dividend yield: 0%; zero coupon rate: 2.47%; and a life of 5 years. The value of the options was expensed in the fourth quarter of 2018 and included in accrued expenses at December 31, 2018. In January 2019, we issued options to purchase an aggregate of 50,000 shares of common stock to our Chief Financial Officer, valued at $4,483. The options have an exercise price of $0.10 per share and expire in January 2024. The options were valued using the Black-Scholes model using the following assumptions: volatility: 143%; dividend yield: 0%; zero coupon rate: 2.58%; and a life of 5 years. In January 2020, we issued two options to purchase an aggregate of 250,000 shares of common stock to the COO at an exercise price of $0.10 and $0.12 per share pursuant to her employment agreement with the Company. The options were valued at a total of $23,595 and have a term of 5 years. We utilized the Black-Scholes method to fair value the options received by the COO with the following assumptions: volatility, 135%; expected dividend yield, 0%; risk free interest rate, 1.64%; and a life of 5 years. The grant date fair value of each share of common stock underlying the options was $0.09 and $0.10. The value of the stock option was included in accrued expenses at December 31, 2019. The following table summarizes stock options outstanding as of June 30, 2020 and December 31, 2019:
|  | June 30, 2020 (Unaudited) |  |  | December 31, 2019 |
|  | Number of Options |  |  | Weighted Average Exercise Price |  |  | Number of Options |  |  | Weighted Average Exercise Price |
Outstanding, beginning of period |  |  | 620,000 |  |  | $ | 0.32 |  |  |  | 320,000 |  |  | $ | 0.52 |
Granted |  |  | 250,000 |  |  |  | 0.11 |  |  |  | 300,000 |  |  |  | 0.11 |
Exercised |  |  | (20,000 | ) |  |  | 0.05 |  |  |  | - |  |  |  | - |
Expired |  |  | (40,000 | ) |  |  | 2.10 |  |  |  | - |  |  |  | - |
Outstanding, end of period |  |  | 810,000 |  |  | $ | 0.17 |  |  |  | 620,000 |  |  | $ | 0.32 |
Options outstanding and exercisable by price range as of June 30, 2020 were as follows:
| Outstanding Options |  |  | Exercisable Options |
| Range |  |  | Number |  | Average Weighted Remaining Contractual Life in Years |  |  | Number |  |  | Weighted Average Exercise Price |
| $ | 0.10 |  |  |  | 220,000 |  |  | 4.60 |  |  |  | 220,000 |  |  | $ | 0.10 |
| $ | 0.11 |  |  |  | 250,000 |  |  | 3.51 |  |  |  | 250,000 |  |  | $ | 0.11 |
| $ | 0.12 |  |  |  | 200,000 |  |  | 3.52 |  |  |  | 200,000 |  |  | $ | 0.12 |
| $ | 0.27 |  |  |  | 40,000 |  |  | 4.51 |  |  |  | 40,000 |  |  | $ | 0.27 |
| $ | 0.55 |  |  |  | 100,000 |  |  | 5.60 |  |  |  | 100,000 |  |  | $ | 0.55 |
|  |  |  |  |  | 810,000 |  |  | 4.12 |  |  |  | 810,000 |  |  | $ | 0.17 |
Stock Warrants In January 2019 we issued a warrant to purchase 1,000,000 shares of common stock to the CEO at an exercise price of $0.10 per share pursuant to an employment agreement. The warrant was valued at $89,654 and has a term of 5 years. We utilized the Black-Scholes model to fair value the warrant received by the CEO with the following assumptions: volatility, 143%; expected dividend yield, 0%; risk free interest rate, 2.58%; and a life of 5 years. The grant date fair value of each share of common stock underlying the warrant was $0.09. In January 2019 we issued a warrant to purchase 250,000 shares of common stock to an employee at an exercise price of $0.12 per share. The warrant was valued at $21,931 and has a term of 3 years. We utilized the Black-Scholes model to fair value the warrant received by the employee with the following assumptions: volatility, 148%; expected dividend yield, 0%; risk free interest rate, 2.55%; and a life of 3 years. The grant date fair value of each share of common stock underlying the warrant was $0.09. The value of the warrants was expensed in the fourth quarter of 2018 and included in accrued expenses at December 31, 2018. In April 2019 we issued a warrant to purchase 50,000 shares of common stock to an employee at an exercise price of $0.14 per share. The warrant was valued at $6,116 and has a term of 5 years. We utilized the Black-Scholes model to fair value the warrant received by the employee with the following assumptions: volatility, 134%; expected dividend yield, 0%; risk free interest rate, 2.32%; and a life of 5 years. The grant date fair value of each share of common stock underlying the warrant was $0.12. In January 2020 we issued a warrant to purchase 1,250,000 shares of common stock to the CEO at an exercise price of $0.15 per share pursuant to an employment agreement. The warrant was valued at $164,201 and has a term of 5 years. We utilized the Black-Scholes model to fair value the warrant received by the CEO with the following assumptions: volatility, 136%; expected dividend yield, 0%; risk free interest rate, 1.64%; and a life of 5 years. The grant date fair value of each share of common stock underlying the warrant was $0.13. In January 2020 we issued a warrant to purchase 41,667 shares of common stock to an employee at an exercise price of $0.12 per share. The warrant was valued at $3,594 and has a term of 5 years. We utilized the Black-Scholes model to fair value the warrant received by the employee with the following assumptions: volatility, 135%; expected dividend yield, 0%; risk free interest rate, 1.58%; and a life of 5 years. The grant date fair value of each share of common stock underlying the warrant was $0.09. The value of the warrants was expensed in the fourth quarter of 2019 and included in accrued expenses at December 31, 2019. In February 2020 we issued a warrant to purchase 150,000 shares of common stock to an employee at an exercise price of $0.15 per share. The warrant was valued at $18,571 and has a term of 3 years. We utilized the Black-Scholes model to fair value the warrant received by the employee with the following assumptions: volatility, 155%; expected dividend yield, 0%; risk free interest rate, 1.64%; and a life of 3 years. The grant date fair value of each share of common stock underlying the warrant was $0.12. In April 2020 we issued a warrant to purchase 100,000 shares of common stock to the CEO at an exercise price of $0.50 per share pursuant to an employment agreement. The warrant was valued at $49,693 and has a term of 10 years. We utilized the Black-Scholes model to fair value the warrant received by the CEO with the following assumptions: volatility, 173%; expected dividend yield, 0%; risk free interest rate, 0.68%; and a life of 10 years. The grant date fair value of each share of common stock underlying the warrant was $0.50. In April 2020 we issued a warrant to purchase 50,000 shares of common stock to the COO at an exercise price of $0.50 per share pursuant to an employment agreement. The warrant was valued at $24,846 and has a term of 10 years. We utilized the Black-Scholes model to fair value the warrant received by the COO with the following assumptions: volatility, 173%; expected dividend yield, 0%; risk free interest rate, 0.68%; and a life of 10 years. The grant date fair value of each share of common stock underlying the warrant was $0.50. In April 2020 we issued a warrant to purchase 50,000 shares of common stock to the CFO at an exercise price of $0.50 per share pursuant to an employment agreement. The warrant was valued at $24,846 and has a term of 10 years. We utilized the Black-Scholes model to fair value the warrant received by the CFO with the following assumptions: volatility, 173%; expected dividend yield, 0%; risk free interest rate, 0.68%; and a life of 10 years. The grant date fair value of each share of common stock underlying the warrant was $0.50. In April 2020 we issued a warrant to purchase 30,000 shares of common stock to a consultant at an exercise price of $0.50 per share. The warrant was valued at $14,908 and has a term of 10 years. We utilized the Black-Scholes model to fair value the warrant received by the consultant with the following assumptions: volatility, 173%; expected dividend yield, 0%; risk free interest rate, 0.68%; and a life of 10 years. The grant date fair value of each share of common stock underlying the warrant was $0.50. The following table summarizes the outstanding common stock warrants as of June 30, 2020 and December 31, 2019:
|  | June 30, 2020 (Unaudited) |  |  | December 31, 2019 |
|  | Number of Warrants |  |  | Weighted Average Exercise Price |  |  | Number of Warrants |  |  | Weighted Average Exercise Price |
Outstanding, beginning of period |  |  | 17,240,523 |  |  | $ | 0.39 |  |  |  | 26,550,611 |  |  | $ | 0.34 |
Granted |  |  | 1,671,667 |  |  |  | 0.17 |  |  |  | 1,300,000 |  |  |  | 0.11 |
Exercised |  |  | (298,850 | ) |  |  | (0.40 | ) |  |  | - |  |  |  | - |
Expired |  |  | (4,916,665 | ) |  |  | (0.80 | ) |  |  | (10,610,088 | ) |  |  | (0.23 | )
Outstanding, end of period |  |  | 13,696,675 |  |  | $ | 0.22 |  |  |  | 17,240,523 |  |  | $ | 0.39 |
Warrants outstanding and exercisable by price range as of June 30, 2020 were as follows:
| Outstanding Warrants |  |  | Exercisable Warrants |
| Exercise Price |  |  | Number |  |  | Average Weighted Remaining Contractual Life in Years |  |  | Number |  |  | Weighted Average Exercise Price |
| $ | 0.08 |  |  |  | 250,000 |  |  |  | 3.40 |  |  |  | 250,000 |  |  | $ | 0.08 |
| $ | 0.10 |  |  |  | 1,265,000 |  |  |  | 3.26 |  |  |  | 1,265,000 |  |  | $ | 0.10 |
| $ | 0.12 |  |  |  | 3,791,667 |  |  |  | 2.44 |  |  |  | 3,791,667 |  |  | $ | 0.12 |
| $ | 0.14 |  |  |  | 50,000 |  |  |  | 3.80 |  |  |  | 50,000 |  |  | $ | 0.14 |
| $ | 0.15 |  |  |  | 1,400,000 |  |  |  | 4.38 |  |  |  | 1,400,000 |  |  | $ | 0.15 |
| $ | 0.17 |  |  |  | 10,000 |  |  |  | 2.32 |  |  |  | 10,000 |  |  | $ | 0.17 |
| $ | 0.27 |  |  |  | 250,000 |  |  |  | 1.50 |  |  |  | 250,000 |  |  | $ | 0.27 |
| $ | 0.29 |  |  |  | 4,400,008 |  |  |  | 1.66 |  |  |  | 4,400,008 |  |  | $ | 0.29 |
| $ | 0.30 |  |  |  | 1,200,000 |  |  |  | 0.64 |  |  |  | 1,200,000 |  |  | $ | 0.30 |
| $ | 0.32 |  |  |  | 250,000 |  |  |  | 1.25 |  |  |  | 250,000 |  |  | $ | 0.32 |
| $ | 0.42 |  |  |  | 250,000 |  |  |  | 1.00 |  |  |  | 250,000 |  |  | $ | 0.42 |
| $ | 0.50 |  |  |  | 480,000 |  |  |  | 5.10 |  |  |  | 480,000 |  |  | $ | 0.50 |
| $ | 0.55 |  |  |  | 100,000 |  |  |  | 0.58 |  |  |  | 100,000 |  |  | $ | 0.55 |
|  |  |  |  |  | 13,696,675 |  |  |  | 2.35 |  |  |  | 13,696,675 |  |  | $ | 0.22 |
There were no unvested warrants outstanding as of June 30, 2020.

X
- References No definition available. + Details
Name: | us-gaap_StockholdersEquityAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for shareholders' equity comprised of portions attributable to the parent entity and noncontrolling interest, including other comprehensive income. Includes, but is not limited to, balances of common stock, preferred stock, additional paid-in capital, other capital and retained earnings, accumulated balance for each classification of other comprehensive income and amount of comprehensive income. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 235 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.4-08(e)(1)) -URI http://asc.fasb.org/extlink&oid=120395691&loc=d3e23780-122690 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -SubTopic 10 -Section S99 -Paragraph 1 -Subparagraph (SX 210.3-04) -URI http://asc.fasb.org/extlink&oid=120397183&loc=d3e187085-122770 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 505 -URI http://asc.fasb.org/topic&trid=2208762 + Details
Name: | us-gaap_StockholdersEquityNoteDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration