XML 51 R26.htm IDEA: XBRL DOCUMENT v3.20.1
Stockholders' Deficit (Tables)
12 Months Ended
Dec. 31, 2019
Warrant [Member]  
Share-based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Schedule of warrant

    Warrants
subject to
tender
    Common
shares
issuable
    Warrants
tendered
    Shares
issued
 
Tender offer 1     3,091,648       1,030,539       2,546,581       848,854  
Tender offer 2     2,687,742       1,336,371       2,502,607       1,251,319  
Total     5,779,390       2,366,910       5,049,188       2,100,173  

 

Schedule of assumptions used for options and warrants granted
   December 31,  
2019
   December 31,
2018
 
Exercise price  $6.00   $4.00-$6.00 
Expected dividends   0%   0%
Expected volatility   78.50% - 116.92 %   92.14% - 109.54%
Risk free interest rate   1.32% - 2.75%   1.64% - 3.09%
Expected life of warrant   4 – 5 years    4 – 5 years 
Schedule of stock option and warrant activity
   Warrants   Weighted
Average
Exercise
Price
 
         
Outstanding – December 31, 2017   2,312,000   $5.00 
Granted   3,236,141    5.40 
Exercised   -    - 
Forfeited/Cancelled   -    - 
Outstanding – December 31, 2018   5,548,141    5.40 
Granted   463,832    5.89 
Exercised   -    - 
Forfeited/Cancelled   (5,269,753)   5.32 
Outstanding and Exercisable – December 31, 2019   742,221   $5.25 
Schedule of outstanding and exercisable
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
 
$5.25    742,221    2.71    5.25    742,221    2.71 
Stock Option [Member]  
Share-based Payment Arrangement, Option, Exercise Price Range [Line Items]  
Schedule of assumptions used for options and warrants granted
   December 31,
2019
   December 31,
2018
 
Exercise price   $4.40-2.20    6.00-15 
Expected dividends   0%   0%
Expected volatility   102.76%   93.64%-116.27% 
Risk free interest rate   1.61%   2.2%-2.56 
Expected life of option   10 years    3.6 - 4.3 years 
Schedule of stock option and warrant activity
   Options   Weighted
Average
Exercise
Price
   Weighted
Average
Remaining
Contractual
Life
(in years)
 
Balance – December 31, 2017 – outstanding   882,500   $8.40    3.27 
Granted   -    -    - 
Exercised   -    -    - 
Cancelled/Modified   -    -    - 
Balance – December 31, 2018 – outstanding   882,500    8.40    3.27 
Balance – December 31, 2018 – exercisable   765,833    7.20    3.25 
                
Balance – December 31, 2018 – outstanding   882,500    8.40    3.27 
Granted   29,000    3.22    10.01 
Exercised   -    -    - 
Cancelled/Modified   -    -    - 
Balance – December 31, 2019 – outstanding   911,500    8.16    2.51 
Balance – December 31, 2019 – exercisable   911,500   $8.16    2.51 
Schedule of outstanding and exercisable

The following is a summary of the Company's stock options granted during the year ended December 31, 2019:

 

Options   Value   Purpose for Grant
 29,000   $3,021   Service Rendered

  

 

The following is a summary of the Company's stock options granted during the year ended December 31, 2018:

 

Options     Value     Purpose for Grant
  35,000     $ 56,495     Service Rendered