XML 29 R18.htm IDEA: XBRL DOCUMENT v3.4.0.3
EQUITY (Tables)
3 Months Ended
Mar. 31, 2016
Warrants [Member]  
Schedule of Fair Value Assumptions
   
2016
 
Risk free interest rate
   
0.79
%
Expected volatility
   
168
%
Expected term
 
3 years
 
Expected dividend yield
   
0
 
Schedule of Activity
     
Weighted
     
   
Weighted
 
Average
     
 
Shares
 
Average
 
Remaining
   
Aggregate
 
 
Underlying
 
Exercise
 
Contractual
   
Intrinsic
 
 
Warrants
 
Price
 
Life
   
Value
 
Outstanding at January 1, 2016
 
27,717,614
 
$
0.25
   
2.96
       
Granted
 
1,163,782
   
0.40
               
Exercised
 
(5,000,000
)
                   
Forfeited/cancelled
 
(250,000
)
                   
Outstanding at March 31, 2016
 
23,631,396
   
0.29
   
2.39
   
$
-
 
Exercisable at March 31, 2016
 
23,458,396
 
$
0.29
   
2.39
   
$
-
 
Schedule of Nonvested Share Activity
   
Non-vested
   
Weighted
   
Weighted
 
   
Shares
   
Average
   
Average
 
   
Underlying
   
Exercise
   
Grant Date
 
   
Warrants
   
Price
   
Fair Value
 
Non-vested at January 1, 2016
   
173,000
   
$
0.18
   
$
0.24
 
Granted
   
1,163,782
     
0.40
   
$
-
 
Vested
   
(1,163,782
)
   
0.40
     
0.00
 
Forfeited/cancelled
   
-
     
0.50
   
$
0.50
 
Non-vested at March 31, 2016
   
173,000
   
$
0.29
   
$
0.24
 
Stock Option [Member]  
Schedule of Activity
         
Weighted
     
       
Weighted
 
average
     
   
Shares
   
average
 
remaining
  Aggregate
   
under
   
exercise
 
contractual
  intrinsic
   
option
   
price
 
life
  value
Outstanding at January 1, 2016
   
2,867,876
   
$
0.30
          
Granted
   
-
     
-
          
Exercised
   
-
     
-
          
Forfeited/cancelled
   
(729,707
)
   
0.07
          
Outstanding at March 31, 2016


2,138,169



0.38
 
3.28
  $
-
Exercisable at March 31, 2016
   
1,497,243
   
$
0.52
 
2.72
  $
-
Schedule of Nonvested Share Activity
       
Weighted
 
       
average
 
   
Number of
   
grant date
 
   
options
   
fair value
 
Non-vested options outstanding at January 1, 2016
   
1,365,926
   
$
0.18
 
Granted
   
-
     
-
 
Vested
   
(725,000
)
   
0.48
 
Forfeited/cancelled
   
-
     
-
 
Non-vested options outstanding at March 31, 2016
   
640,926
   
$
0.12