XML 29 R19.htm IDEA: XBRL DOCUMENT v3.20.2
Additional paid in capital (Tables)
9 Months Ended
Sep. 30, 2020
Stockholders' Equity Note [Abstract]  
Schedule of Share-based Compensation, Stock Options, Activity

 

     
  Nine Months Ended Year Ended
  September 30, 2020 December 31, 2019
    Weighted Average   Weighted Average
  Number of Options

Exercise

Price

Number of

Options

Exercise

Price

Outstanding, beginning of period 5,236,401,500 $ 0.003 5,014,851,500 $ 0.002
Granted 105,000,000 $ 0.046 254,050,000 $ 0.028
Exercised - $ - (26,000,000) $ (0.003)
Cancelled / Expired (13,500,000) $ (0.034) (6,500,000) $ (0.015)
Outstanding, end of period 5,327,901,500 $ 0.004 5,236,401,500 $ 0.003
             
Exercisable, end of period 5,184,401,500 $ 0.003 5,154,901,500 $ 0.003

 

Schedule of Options Outstanding

    September 30, 2020   December 31, 2019
Expiry Date   Options Exercise Price Intrinsic Value   Options Exercise Price Intrinsic Value
                         
May 30, 2020   - $ - $ -   10,000,000 $ 0.035 $ -
July 1, 2021   4,365,001,300 $ 0.002 $ 0.069   4,365,001,300 $ 0.002 $ 0.015
November 27, 2022   6,950,000 $ 0.015 $ 0.056   7,200,000 $ 0.015 $ 0.002
January 31, 2023   40,500,000 $ 0.015 $ 0.056   40,500,000 $ 0.015 $ 0.002
June 13, 2023   5,000,000 $ 0.015 $ 0.056   5,000,000 $ 0.015 $ 0.002
October 1, 2023   300,000 $ 0.050 $ 0.021   300,000 $ 0.050 $ -
February 3, 2024   10,000,000 $ 0.035 $ 0.036   10,000,000 $ 0.035 $ -
March 14, 2024   9,150,000 $ 0.035 $ 0.036   9,150,000 $ 0.035 $ -
April 12, 2024   560,000,200 $ 0.002 $ 0.069   560,000,200 $ 0.002 $ 0.015
April 12, 2024   3,900,000 $ 0.015 $ 0.056   4,150,000 $ 0.015 $ 0.002
April 12, 2024   200,000 $ 0.030 $ 0.041   200,000 $ 0.030 $ -
May 6, 2024   13,000,000 $ 0.035 $ 0.036   13,000,000 $ 0.035 $ -
May 17, 2024   62,000,000 $ 0.050 $ 0.021   40,000,000 $ 0.050 $ -
May 17, 2024   25,400,000 $ 0.035 $ 0.036   27,900,000 $ 0.035 $ -
June 17, 2024   5,000,000 $ 0.050 $ 0.021   5,000,000 $ 0.050 $ -
June 17, 2024   5,000,000 $ 0.035 $ 0.036   5,000,000 $ 0.035 $ -
August 16, 2024   2,500,000 $ 0.050 $ 0.021   2,500,000 $ 0.050 $ -
September 6, 2024   1,000,000 $ 0.050 $ 0.021   1,000,000 $ 0.050 $ -
September 17, 2024   5,000,000 $ 0.035 $ 0.036   5,000,000 $ 0.035 $ -
October 3, 2024   3,500,000 $ 0.035 $ 0.036   3,500,000 $ 0.035 $ -
October 24, 2024   2,000,000 $ 0.035 $ 0.036   2,000,000 $ 0.035 $ -
December 11, 2024   120,000,000 $ 0.015 $ 0.056   120,000,000 $ 0.015 $ 0.002
April 1, 2025   10,000,000 $ 0.035 $ 0.036   - $ - $ -
May 31, 2025   20,000,000 $ 0.035 $ 0.036   - $ - $ -
May 31, 2025   52,500,000 $ 0.050 $ 0.021   - $ - $ -
Total   5,327,901,500 $ 0.004 $ 0.067   5,236,401,500 $ 0.003 $ 0.014

Weighted Average Remaining

Contractual Life

  1.28           1.96    
                                 

 

Schedule of Fair Value of Stock Options Granted-Allocation

 

   Three Months
Ended
September 30, 2020
  Three Months
Ended
September 30, 2019
  Nine Months
Ended
September 30, 2020
  Nine Months
Ended
September 30, 2019
             
General, selling and administration  $—     $318,530   $—     $1,124,395 
Interest expense   —      —      —      1,085,371 
Product development   1,137,397    195,088    1,156,201    1,243,406 
Professional   —      —      391,843    392,677 
                     
   $1,137,397   $513,618   $1,548,044   $3,845,849 

 

Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions

 

   September 30,
2020
  December 31,
2019
       
Risk-free interest rate   0.27%   1.84%
Expected life   4.6 years    5 years 
Expected dividends   0%   0%
Expected volatility   313%   306%
Forfeiture rate   0%   0%