XML 42 R31.htm IDEA: XBRL DOCUMENT v3.7.0.1
STOCKHOLDERS' EQUITY (Tables)
6 Months Ended
Jun. 30, 2017
Equity [Abstract]  
Schedule of assumptions were used in the Black-Scholes valuation model

The following assumptions were used in the Black-Scholes valuation model: 

 

          Six Months Ended  
          June 30,  
          2017  
Exercise price           $ 0.20  
Risk free interest rate             1.50 to 1.8 %
Expected life of derivative liability             9 to 12 months  
expected volatility of underlying stock             160.7 to 161.6 %
Expected dividend rate             0 %

Schedule of restricted stock granted

A summary of the Company’s warrant activity for the period January 1, 2016 to June 30, 2017, is as follows:

 

    No. of shares     Exercise price per share     Weighted average exercise price  
                   
Outstanding January 1, 2016     6,219,200     $ 0.625     $ 0.63  
Granted                  
Forfeited/cancelled                  
Exercised                  
Outstanding December 31, 2016     6,219,200     $ 0.625       0.63  
Granted     2,162,266       0.20       0.20  
Forfeited/cancelled                  
Exercised                  
Outstanding June 30, 2017     8,381,466       $0.20 to $0.625     $ 0.52  
Schedule of exercise price range of warrants

The warrants outstanding and exercisable at June 30, 2017 are as follows: 

 

      Warrants outstanding     Warrants exercisable  
Exercise price     No. of shares     Weighted average remaining years     Weighted average exercise price     No. of shares     Weighted average exercise price  
                                 
$ 0.625       6,219,200       3.26               6,219,200          
$ 0.20       2,162,266       3.00               2,162,266          
                                             
          8,381,466       3.19     $ 0.52       8,381,466     $ 0.52