XML 34 R22.htm IDEA: XBRL DOCUMENT v3.10.0.1
Stockholders' Equity (Deficit) (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2018
Dec. 31, 2017
Equity [Abstract]    
Summary of Stock Option Activity

The following is a summary of the Company’s option activity:

 

    Options     Weighted
Average
Exercise Price
 
             
Outstanding – December 31, 2017     4,043,000     $ 0.58  
Exercisable – December 31, 2017     3,328,000     $ 0.57  
Granted     -     $ -  
Exercised     -     $ -  
Forfeited/Cancelled     (300,000 )   $ -  
Outstanding – June 30, 2018     3,743,000     $ 0.59  
Exercisable – June 30, 2018     3,278,000     $ 0.59  

The following is a summary of the Company’s option activity:

 

    Options     Weighted
Average
Exercise Price
 
             
Outstanding – January 1, 2016     9,933,500     $ 0.70  
Exercisable – January 1, 2016     4,332,500     $ 0.41  
Granted     2,000,000     $ 0.55  
Exercised     -     $ -  
Forfeited/Cancelled     (6,614,500 )   $ -  
Outstanding – December 31, 2016     5,319,000     $ 0.57  
Exercisable – December 31, 2016     1,640,500     $ 0.47  
Granted     -     $ -  
Exercised     -     $ -  
Forfeited/Cancelled     (1,276,000 )   $ -  
Outstanding – December 31, 2017     4,043,000     $ 0.58  
Exercisable – December 31, 2017     3,328,000     $ 0.57  

Schedule of Information Regarding Stock Options Outstanding

Options Outstanding   Options Exercisable
Exercise Price   Number
Outstanding
  Weighted
Average
Remaining Contractual Life
(in years)
  Weighted
Average
Exercise Price
  Number
Exercisable
  Weighted
Average
Exercise Price
                                   
$ 0.40 – 1.50     3,743,000     1.76 years   $ 0.59     3,278,000   $ 0.59  

       Options Outstanding         Options
Exercisable
     

Exercise

Price

   

Number

Outstanding

 

Weighted

Average

Remaining

Contractual

Life

(in years)

 

Weighted

Average

Exercise Price

   

Number

Exercisable

 

Weighted

Average

Exercise Price

 
                                 
$ 0.40 - 1.50     4,043,000   2.10 years   $ 0.58     3,328,000   $ 0.57  

Summary of Stock Warrants Activity

The following is a summary of the Company’s warrant activity:

 

    Warrants     Weighted
Average
Exercise
Price
 
             
Outstanding – December 31, 2017     16,666,667     $ 0.15  
Exercisable – December 31, 2017     16,666,667     $ 0.15  
Granted     -     $ -  
Exercised     -     $ -  
Forfeited/Cancelled     -     $ -  
Outstanding – June 30, 2018     16,666,667     $ 0.15  
Exercisable – June 30, 2018     16,666,667     $ 0.15  

The following is a summary of the Company’s warrant activity:

 

    Warrants     Weighted
Average
Exercise Price
 
             
Outstanding – January 1, 2016     -     $ -  
Exercisable – January 1, 2016     -     $ -  
Granted     33,333,317     $ 0.08  
Exercised     (16,666,650 )   $ 0.00  
Forfeited/Cancelled     -     $ -  
Outstanding – December 31, 2016     16,666,667     $ 0.15  
Exercisable – December 31, 2016     16,666,667     $ 0.15  
Granted     -       -  
Exercised     -       -  
Forfeited/Cancelled     -       -  
Outstanding – December 31, 2017     16,666,667     $ 0.15  
Exercisable – December 31, 2017     16,666,667     $ 0.15  

Schedule of Information Regarding Stock Warrants Outstanding

  Warrants Outstanding     Warrants Exercisable  
  Exercise Price       Number
Outstanding
    Weighted
Average
Remaining
Contractual Life
(in years)
    Weighted
Average
Exercise Price
    Number
Exercisable
    Weighted
Average
Exercise Price
 
                                     
$ 0.15       16,666,667     3.42 years   $ 0.15     16,666,667   $ 0.15  

      Warrants Outstanding         Warrants
Exercisable
     

Exercise

Price

   

Number

Outstanding

 

Weighted

Average

Remaining

Contractual

Life

(in years)

 

Weighted

Average

Exercise Price

   

Number

Exercisable

 

Weighted

Average

Exercise Price

 
                                 
$ 0.15     16,666,667    4.67 years   $ 0.15     16,666,667   $ 0.15  

Schedule of Weighted Average Assumptions  

. The following table summarizes the range of assumptions the Company utilized to estimate the fair value of the options and warrants issued during the year ended December 31, 2016:

 

Assumptions   December 31, 2016  
Expected term (years)     2.40-5.00  
Expected volatility     90%-115 %
Risk-free interest rate     0.87% - 1.96 %
Dividend yield     0.00 %