XML 59 R23.htm IDEA: XBRL DOCUMENT v3.19.1
Share-based payments (Tables)
12 Months Ended
Dec. 31, 2018
Summary of financial statements related to equity-based payments
    Year ended December 31,  
    2018     2017  
Nonemployee common stock   $ --     $ 139,529  
Nonemployee preferred stock (Series B)     --       --  
Nonemployee warrants - fully vested upon issuance     25,882       398,398  
Nonemployee warrants - service and performance conditions     --       6,118  
Employee common stock     --       188,000  
Employee stock options - market price-based     --       --  
Total share-based expense charged against income   $ 25,882     $ 732,045  
                 
Impact on net loss per common share:                
Basic and diluted   $ (0.00 )   $ (0.01 )
Summary of fair value of common stock warrants

The following summarizes the Black-Scholes assumptions used to estimate the fair value of fully-vested common stock warrants:

 

    Year ended December 31,  
    2018     2017  
Volatility     143 %   144-155
Risk-free interest rate     2.6 %   1.2--2.2
Expected life (years)     5.0     2.4 -- 5.0  
Dividend yield     --       --  
                 

Summary of common stock warrants performance and service conditions

The following summarizes the Black-Scholes assumptions used to estimate the fair value of warrants with performance and service conditions:

 

    Year ended December 31,  
    2018     2017  
Volatility     --     141--144
Risk-free interest rate     --     1.5--1.6
Expected life (years)             3.0  
Dividend yield     --       --  

Summary of Legal settlement - Replacement warrants

The following summarizes the Black-Scholes assumptions used to estimate the fair value of the previously-issued warrants and the replacement warrants:

 

    Previously-issued     Replacement  
Volatility     206 %     151 %
Risk-free interest rate     0.5 %     1.3 %
Expected life (years)     0.2       3.2  
Dividend yield     --       --  

Service and performance conditions [Member]  
Summary of common stock warrants performance and service conditions

In July 2014, Cool Technologies entered into a three year agreement with the Company managing the operations of UPT, whereby CoolTech would issue common stock warrants under the following conditions:

 

        Number of  
Vesting Condition   Category   Warrants  
Fully vest upon UPT generating $1 million of revenue   Performance     350,000  
45,945 warrants for every $3 million of revenue generated by UPT up to $100 million   Performance     1,530,000  
60,000 warrants for every three months of completed service managing UPT   Service     720,000  
          2,600,000  

UPT management agreement [Member]  
Summary of common stock conditions

In July, 2014, Cool Technologies entered into a three year agreement with the Company managing the operations of UPT, whereby it would issue common stock under the following conditions:

 

Condition   Number of Shares  
UPT recognizes $100 million of revenue or a change in control     500,000  
UPT recognizes $100 million of revenue     150,000  
      650,000  

Nonemployee common stock warrants -- Fully-vested upon issuance [Member]  
Summary of fair value of common stock warrants

Cool Technologies may issue fully-vested common stock warrants with a maximum contractual term of 5 years to non-employees in return for services or to satisfy liabilities, such as accrued interest. The following summarizes the activity for common stock warrants that were fully-vested upon issuance:

 

    Number of Warrants     Weighted-average Exercise Price     Weighted-average Remaining Life (Years)    

Aggregate

Intrinsic

Value

 
Outstanding, December 31, 2016     10,866,071     $ 0.49              
Granted     5,550,000       0.08              
Forfeited or expired     (3,470,235 )     0.59              
Outstanding, December 31, 2017     12,945,836       0.29       2.3     $ 46,000  
Exercisable, December 31, 2017     12,945,836       0.29       2.3     $ 46,000  
Granted     500,000       0.05                  
Exercised     --       --                  
Forfeited or expired     --       --                  
Outstanding, December 31, 2018     13,445,836       0.27       1.4     $ 78,000  
Exercisable, December 31, 2018     13,445,836     $ 0.27       1.4     $ 78,000  

Warrants [Member]  
Summary of common stock warrants performance and service conditions

The following summarizes the activity for warrants that have performance and service conditions. There were no grants in 2018.

 

    Number of Warrants     Weighted-average Exercise Price     Weighted-average Remaining Life (Years)    

Aggregate

Intrinsic

Value

 
Outstanding, December 31, 2016     3,400,000     $ 0.84              
Granted     --       --              
Forfeited or expired     (120,000 )     1.00              
Outstanding, December 31, 2017     3,280,000       0.83       0.3        
Exercisable, December 31, 2017     1,280,000       0.56       0.7        
Granted     --       --                
Forfeited or expired     (2,120,000 )     1.00       0.0        
Outstanding, December 31, 2018     1,160,000       0.52       0.4        
Exercisable, December 31, 2018     1,160,000     $ 0.52       0.4     $ --  
                                 

Nonvested [Member]  
Summary of common stock warrants performance and service conditions

The following summarizes of the status of the Company’s non-vested common stock warrants with performance and service conditions as of December 31, 2018, and changes during the year then ended:

 

    Number of     Weighted-average Grant Date  
    Warrants     Fair Value  
Non vested, December 31, 2016     2,000,000     $ 0.99  
Vested     (120,000 )     0.99  
Non vested, December 31, 2017     1,880,000       0.99  
Vested     --       --  
Forfeited     (1,880,000 )     0.99  
Non vested, December 31, 2018     --     $ --  

Employee stock options Fully-vested upon grant [Member]  
Summary of stock option and warrant activity

The following is a summary of fully-vested stock option activity with the resigning member’s stock options removed for 2016:

 

   

Number of

Shares

    Weighted-average Exercise Price per Share    

Weighted-average Remaining Contractual

Term

   

Aggregate

Intrinsic Value

 
Outstanding, December 31, 2016     4,000,000     $ 2.00              
Outstanding, December 31, 2017     4,000,000       2.00       --     $ --  
Exercisable, December 31, 2017     4,000,000       2.00       --       --  
Outstanding, December 31, 2018     4,000,000       2.00       --       --  
Exercisable, December 31, 2018     4,000,000     $ 2.00       --     $ --