XML 47 R33.htm IDEA: XBRL DOCUMENT v3.20.2
STOCKHOLDERS' EQUITY (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2020
Dec. 31, 2019
Equity [Abstract]    
Schedule of restricted stock granted and exercisable
    Restricted Stock Granted  Restricted Stock Vested
Grant date Price   Number
Granted
  Weighted
Average
Fair Value per
Share
   Number
Vested
  Weighted
Average
Fair Value per Share
 
$0.049   20,495,000  $0.049   5,123,750  $0.049 
 
Schedule of assumptions were used in the Black-Scholes valuation model
   Three  months ended
March 31, 2020
 
Conversion price*  $0.05 
Risk free interest rate   1.35%
Expected life of derivative liability   3 years 
Expected volatility of underlying stock   190.4%
Expected dividend rate   0%
   Year ended
December 31,
2018
 
     
Calculated stock price  $0.04 
Risk-free interest rate   2.77%
Expected life of warrants (in years)   10 
Expected volatility of the underlying stock   174.91%
Expected dividend rate   0%
Schedule of warrant activity
    Shares
Underlying
Warrants*
    Exercise
price per
share
    Weighted
average
exercise
price
 
Outstanding January 1, 2019     852,775     $ 2.00 to 6.25     $ 5.10  
Granted     -       -       -  
Forfeited/Cancelled     -       -       -  
Exercised     -       -       -  
Outstanding December 31, 2019     852,775     $ 2.00 to 6.25     $ 5.10  
Granted     1,000,000       0.05       0.05  
Forfeited/Cancelled     -       -       -  
Exercised     -       -       -  
Outstanding March 31, 2020     1,852,775     $ 0.05 to 6.25     $ 2.35  
Shares
Underlying
Warrants*
   Exercise
price per
share*
   Weighted
average
exercise
price*
 
Outstanding January 1, 2018   852,775   $2.00 to 6.25   $5.10 
Granted   -    -    - 
Forfeited/Cancelled   -    -    - 
Exercised   -    -    - 
Outstanding December 31, 2018   852,775   $2.00 to 6.25   $5.10 
Granted   -    -    - 
Forfeited/Cancelled   -    -    - 
Exercised   -    -    - 
Outstanding December 31, 2019   852,775   $2.00 to 6.25   $5.10 

 

* Adjusted for 10 for 1 reverse stock split effective November 1, 2019.

Schedule of warrants 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
   Weighted
Average
Remaining
Contractual
life in years
 
$6.25    621,920    0.50         621,920           
$2.00    230,855    0.25         230,855           
$0.05    1,000,000    2.89         1,000,000           
      1,852,775    1.76   $2.35    1,852,775   $2.35    1.76 

    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*
   Weighted
Average
Remaining
Contractual
life in years
 
$6.25    621,920    0.75              621,920           
$2.00    230,855    0.50         230,855           
      852,775    0.68   $5.10    852,775   $5.10    0.68 

 

 * Adjusted for 10 for 1 reverse stock split effective November 1, 2019.
Schedule of option activity
   Shares
Underlying
options
   Exercise
price per
share
   Weighted
average
exercise
price
 
             
Outstanding January 1, 2019   200,000   $0,40   $0,40 
Granted   -    -    - 
Forfeited/Cancelled   (100,000)   -    - 
Exercised   -    -    - 
Outstanding December 31, 2019   100,000    0.40    0.40 
Granted   -    -    - 
Forfeited/Cancelled   -    -    - 
Exercised   -    -    - 
Outstanding March 31, 2020   100,000   $0.40   $0.40 
Shares
Underlying
options*
   Exercise
price per
share*
   Weighted
average
exercise
price*
 
Outstanding January 1, 2018   200,000   $0,40   $0,40 
Granted   -    -    - 
Forfeited/Cancelled   -    -    - 
Exercised   -    -    - 
Outstanding December 31, 2018   200,000    0.40    0.40 
Granted   -    -    - 
Forfeited/Cancelled   (100,000)   -    - 
Exercised   -    -    - 
Outstanding December 31, 2019   100,000   $0.40   $0.40 

 

* Adjusted for 10 for 1 reverse stock split effective November 1, 2019.
Schedule of options outstanding and exercisable
   Options Outstanding   Options Exercisable   
Exercise
Price*
  Number Outstanding*   Weighted Average Remaining Contractual life in years   Weighted Average Exercise Price*   Number Exercisable   Weighted Average Exercise Price*   Weighted Average Remaining Contractual life in years 
                         
0.40   100,000    8.75   $0.40    100,000   $0.4    8.75 

    Options Outstanding   Options Exercisable 
Exercise
Price*
   Number
Outstanding*
   Weighted
Average
Remaining
Contractual
life in years
   Weighted
Average
Exercise
Price*
   Number
Exercisable
   Weighted
Average
Exercise
Price*
   Weighted
Average
Remaining
Contractual
life in years
 
 0.40    100,000    9.00   $0.40    100,000   $0.4    9.00 

 

* Adjusted for 10 for 1 reverse stock split effective November 1, 2019.