XML 57 R47.htm IDEA: XBRL DOCUMENT v3.4.0.3
9. Stockholders' (deficiency) Equity (Details) - USD ($)
1 Months Ended 2 Months Ended 12 Months Ended
May. 31, 2015
Mar. 31, 2015
Nov. 30, 2014
Jul. 31, 2014
Oct. 31, 2015
Sep. 30, 2015
Jul. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Details                  
Warrants Issued               475,000  
Warrants Per Share               $ 0.46  
Fair Value of Warrants Issued                 $ 400,335
Common Stock Shares Issued     1,036,000 142,000     1,170,000    
Common Stock Subscriptions Per Share             $ 0.47    
Common Stock Subscriptions             $ 545,278    
Fair Value Shares Issued Per Share       $ 0.47          
Professional Fees       $ 66,179       $ 249,145 198,611
Exercise Price of Shares Issued     $ 1.10            
Gross Porceeds Upon Exercise of Warrants   $ 500,584 $ 1,142,837     $ 253,800      
Broker Warrants Issued   35,000 51,080     17,500      
Fair Value of Warrants at Issuance1     $ 246,671   $ 672,749        
Warrants Expired 804,000                
Other Additional Capital $ 124,936                
Exercise of warrants for cash, Shares   500,000 150,000   605,000 250,000      
Investment Warrants, Exercise Price   $ 1.01 $ 0.44   $ 1.00 $ 1.05      
Proceeds from exercise of warrants     $ 66,188         707,196 $ 66,188
Finder's Fee   $ 35,420       $ 17,362      
Fair Value of Warrants at Issuance   $ 5,594       $ 14,627   $ (85,767)  
Common Stock, Shares Issued   1,100,000           18,798,000 16,315,500
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Risk Free Interest Rate, Minimum               0.04%  
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Risk Free Interest Rate, Maximum               1.07%  
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Term               10 years  
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Volatility Rate               94.00%  
Share-based Compensation Arrangement by Share-based Payment Award, Fair Value Assumptions, Expected Dividend Rate               0.00%  
Share-based Compensation Arrangement by Share-based Payment Award, Options, Vested, Weighted Average Grant Date Fair Value               $ 0.74  
Expected Forfeiture, Minimum               5.00%  
Expected Forfeiture, Maximum               20.00%  
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Net of Forfeitures               3,000,000  
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Weighted Average Grant Date Fair Value               $ 0.0001  
Share-based Compensation Arrangement by Share-based Payment Award, Options, Exercises in Period               (2,832,500)  
Share-based Compensation Arrangements by Share-based Payment Award, Options, Grants in Period, Weighted Average Exercise Price               $ 0.0001  
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Number               167,500  
Share-based Compensation Arrangement by Share-based Payment Award, Options, Outstanding, Weighted Average Exercise Price               $ 0.0001  
Share-based Compensation Arrangement by Share-based Payment Award, Options, Vested in Period, Fair Value               $ 2,257,953  
Options Exercised by Employees               2,832,500