XML 64 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
STOCKHOLDERS' EQUITY (Tables)
12 Months Ended
Dec. 31, 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:

 

    Year ended
December 31,
2017
 
         
Calculated stock price   $ 0.32 to 0.40  
Risk-free interest rate     1.50 to 1.53 %
Expected life of warrants (in years)     5  
Expected volatility of the underlying stock     159.7 to 168.7 %
Expected dividend rate     0 %
Schedule of warrant activity

A summary of warrant activity during the period January 1, 2016 to December 31, 2017 is as follows:

 

    Shares
Underlying
Warrants
    Exercise
price per
share
    Weighted
average
exercise
price
 
Outstanding January 1, 2016         $     $  
Granted     6,219,200       0.625       0.625  
Forfeited/Cancelled                  
Exercised                  
Outstanding December 31, 2016     6,219,200     $ 0.625     $ 0.625  
Granted     2,308,513       0.20       0.20  
Forfeited/Cancelled                  
Exercised                  
Outstanding December 31, 2017     8,527,713     $ 0.20 to 0.625     $ 0.51  
Schedule of warrants outstanding and exercisable

The warrants outstanding and exercisable at December 31, 2017 are as follows:

 

      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
 
$     0.625       6,219,200       3.00               6,219,200                  
$     0.20       2,308,513       2.75               2,308,513                  
                                                         
              8,527,713        2.94     $ 0.51       8,527,713     $ 0.51        2.94