XML 20 R11.htm IDEA: XBRL DOCUMENT v3.21.1
WARRANTS
9 Months Ended
Sep. 30, 2020
WARRANTS  
NOTE 5 - WARRANTS

During the nine months ended September 30, 2020 and year ended December 31, 2019, in conjunction with the issuance of convertible notes, the Company issued warrants to purchase 206,666,666 and 824,833,333 shares of common stock, exercisable for five years from issuance at weighted average exercise price of $0.0002 per share.

  

The below table summarizes the activity of warrants exercisable for shares of common stock during the nine months ended September 30, 2020 and the year ended December 31, 2019:

 

 

 

Number of Shares

 

 

Weighted- Average Exercise Price

 

Balances as of December 31, 2018

 

 

145,000,000

 

 

$ 0.0003

 

Granted

 

 

824,833,333

 

 

 

0.0002

 

Exercised

 

 

-

 

 

 

-

 

Forfeited

 

 

-

 

 

 

-

 

Balances as of December 31, 2019

 

 

969,833,333

 

 

$ 0.0002

 

Granted

 

 

206,666,666

 

 

 

0.0003

 

Exercised

 

 

-

 

 

 

-

 

Forfeited

 

 

-

 

 

 

-

 

Balances as of September 30, 2020

 

 

1,176,499,999

 

 

$ 0.0002

 

  

The fair value of each warrant on the date of grant is estimated using the Black-Scholes option valuation model. The following weighted-average assumptions were used for options granted during the nine months ended September 30, 2020 and 2019:

 

 

 

Nine Months ended

 

 

 

September 30,

 

 

 

2020

 

 

2019

 

Exercise price

 

$ 0.0002

 

 

$ 0.0003

 

Expected term

 

3.89 years

 

 

5 years

 

Expected average volatility

 

343% - 367%

 

 

288% - 310%

 

Expected dividend yield

 

 

-

 

 

 

-

 

Risk-free interest rate

 

0.16% - 0.34%

 

 

2.23% - 2.24%

 

  

The following table summarizes information relating to outstanding and exercisable warrants as of September 30, 2020:

 

Warrants Outstanding

 

 

Warrants Exercisable

 

 

 

 

Weighted Average

 

 

 

 

 

 

 

 

 

 

Number

 

 

Remaining Contractual

 

 

Weighted Average

 

 

Number

 

 

Weighted Average

 

of Shares

 

 

life (in years)

 

 

Exercise Price

 

 

of Shares

 

 

Exercise Price

 

 

1,176,499,999

 

 

 

3.89

 

 

$ 0.0002

 

 

 

-

 

 

 

-

 

  

Aggregate intrinsic value is the sum of the amounts by which the quoted market price of the Company’s stock exceeded the exercise price of the warrants at September 30, 2020 for those warrants for which the quoted market price was in excess of the exercise price (“in-the-money” warrants). As of September 30, 2020, the aggregate intrinsic value of warrants outstanding was approximately $nil based on the closing market price of $0.0001 on September 30, 2020.

 

The Company determined that the warrants qualify for derivative accounting as a result of the related issuance of the convertible note during the nine months ended September 30, 2020. As of September 30, 2020 and December 31, 2019, the Company valued the fair value on the 1,176,499,999 units of common stock purchase warrants granted at $117,556 and $96,956 based on Black-Scholes option valuation model, respectively.