XML 33 R22.htm IDEA: XBRL DOCUMENT v3.19.1
Stockholders' Equity (Deficit) (Tables)
12 Months Ended
Dec. 31, 2018
Equity [Abstract]  
Summary of Stock Option Activity

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

 

    Options     Weighted
Average
Exercise Price
 
             
Outstanding – January 1, 2017     5,319,000     $ 0.57  
Exercisable – January 1, 2017     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  
Granted     900,000     $ 0.17  
Exercised     -     $ -  
Forfeited/Cancelled     (598,000 )   $ -  
Outstanding – December 31, 2018     4,345,000     $ 0.52  
Exercisable – December 31, 2018     3,492,500     $ 0.59  

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
 
                                             
$ 0.17 – 1.50       4,345,000       2.09 years     $ 0.52       3,492,500     $ 0.59  

Schedule of Weighted Average Assumptions

The options have an aggregated fair value of approximately $98,544 that was calculated using the Black-Scholes option-pricing model based on the assumptions below.

 

    December 31,
2018
 
Risk-free interest rate     2.95 %
Expected life of grants     3.0 years  
Expected volatility of underlying stock     114.83 %
Dividends     0 %

Summary of Stock Warrants Activity

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

 

    Warrants     Weighted
Average
Exercise
Price
 
             
Outstanding – January 1, 2017     16,666,667     $ 0.15  
Exercisable – January 1, 2017     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  
Granted     -     $ -  
Exercised     -     $ -  
Forfeited/Cancelled     -     $ -  
Outstanding – December 31, 2018     16,666,667     $ 0.15  
Exercisable – December 31, 2018     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       2.92 years     $ 0.15       16,666,667     $ 0.15