XML 38 R28.htm IDEA: XBRL DOCUMENT v3.19.1
Stockholders' Deficit (Tables)
6 Months Ended
Feb. 28, 2019
Equity [Abstract]  
Schedule of Stock Option and Warrant Activity

The following is a summary of stock option/warrant activity:

 

                Weighted        
          Weighted     Average        
    Options/     Average     Remaining     Aggregate  
    Warrants     Exercise     Contractual     Intrinsic  
    Outstanding     Price     Life     Value  
Outstanding, August 31, 2018     10,030,000       0.30       4.56     $ 7,045,500  
Granted     75,000       0.95                  
Forfeited     (10,000 )     2.00                  
Exercised     -                          
Outstanding, February 28, 2019     10,095,000       0.30       4.08     $ 13,106,250  
Exercisable, February 28, 2019     10,095,000     $ 0.30       4.08     $ 13,106,250  

Schedule of Options and Warrants Outstanding and Exercisable

The exercise price for options/warrants outstanding at February 28, 2019:

 

Outstanding and Exercisable
  Number of          
  Options/       Exercise  
  Warrants       Price  
  5,500,000     $ 0.16  
  1,000,000       0.32  
  50,000       0.33  
  120,000       0.40  
  2,000,000       0.42  
  100,000       0.50  
  1,000,000       0.62  
  250,000       0.80  
  75,000       0.95  
  10,095,000          

Schedule of Fair Value of Options Granted by Using Valuation Assumptions

The assumptions used in calculating the fair value of options granted during the current fiscal year ending August 31, 2019 using the Black-Scholes option-pricing model for options granted, through February 28, 2019, are as follows:

 

Risk-free interest rate     2.78 %
Expected life of the options     3.5 years  
Expected volatility     294 %
Expected dividend yield     0 %