XML 36 R27.htm IDEA: XBRL DOCUMENT v3.10.0.1
STOCK OPTION PLAN AND STOCK-BASED COMPENSATION (Tables)
9 Months Ended
Sep. 30, 2018
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Schedule of assumptions for fair value of stock options

The fair value of stock options granted and revaluation of non-employee consultant options for the nine months ended September 30, 2018 was calculated with the following assumptions:

 

    2018  
Risk-free interest rate     2.3 %
Expected dividend yield     0 %
Volatility factor     217.6 %
Expected life of option     5 years
Schedule of activity under stock plans

The following table summarizes the Company’s stock option activity during the nine months ended September 30, 2018:

  

    Shares     Exercise
Price per
Share
    Weighted
Average
Exercise Price
per Share
 
Outstanding as of December 31, 2017     9,594,000      $ 0.10 – 1.21     $ 0.36  
Granted     4,000,000       0.06 – 0.20       0.12  
Exercised                  
Options forfeited/cancelled                  
Outstanding as of September 30, 2018     13,594,000      $ 0.06 – 1.21     $ 0.29
Schedule of information about stock options vested or expected to vest

The following table summarizes information about stock options that are vested or expected to vest at September 30 2018:

  

                Vested or Expected to Vest                             Exercisable Options  
Exercise Price     Number of Options     Weighted Average Exercise Price Per Share     Weighted Average Remaining Contractual Life (Years)     Aggregate Intrinsic Value     Number of Options     Weighted Average Exercise Price Per Share     Weighted Average Remaining Contractual Life (Years)     Aggregate Intrinsic Value  
$ 0.06       1,333,334     $ 0.06       4.38     $           $ 0.06       4.38     $  
  0.10       2,933,333       0.10       6.00             1,600,000       0.10       6.00        
  0.18       934,000       0.18       4.75             934,000       0.18       4.75        
  0.20       3,483,333       0.20       3.62             2,150,000       0.20       3.62        
  0.37       58,000       0.37       3.93             58,000       0.37       3.93        
  0.40       2,000,000       0.40       2.92                   0.40       2.92        
  0.42       63,000       0.42       2.25             63,000       0.42       2.25        
  0.50       310,000       0.50       1.08             310,000       0.50       1.08        
  0.60       2,000,000       0.60       2.92                   0.60       2.92        
  0.69       100,000       0.69       5.50             100,000       0.69       5.50        
  1.21       379,000       1.21       5.25             379,000       1.21       5.25        
0.06-1.21       13,594,000     $ 0.29       4.04     $       5,594,000     $ 0.27       4.72     $
Schedule of non-vested stock options

The following table sets forth the status of the Company’s non-vested stock options as of September 30, 2018 and December 31, 2017:

  

      Number of
Options
    Weighted-
Average
Grant-Date
Fair Value
 
Non-vested as of December 31, 2017       4,000,000     $ 0.50  
Granted       4,000,000       0.12  
Forfeited              
Vested              
Non-vested as of September 30, 2018       8,000,000     $ 0.31