XML 60 R27.htm IDEA: XBRL DOCUMENT v3.8.0.1
Shareholders' Deficit (Tables)
3 Months Ended
Mar. 31, 2018
Option Indexed to Issuer's Equity [Line Items]  
Schedule of stock warrants

  2018  2017 
     Weighted     Weighted 
     Average     Average 
     Exercise     Exercise 
  Number  Price  Number  Price 
Outstanding at beginning of the period  20,526,387  $0.23   10,576,389  $0.08 
Granted during the period  9,156,403  $0.09   7,500,000  $0.41 
Exercised during the period  ---  $---   ---  $--- 
Terminated during the period  ---  $---   ---  $--- 
Outstanding at end of the period  29,682,790  $0.19   18,076,389  $0.22 
                 
Exercisable at end of the period  29,682,790  $0.19   18,076,389  $0.22 
                 
Weighted average remaining life  4.9 years   4.9 years 
Summary of shares issued and outstanding under the EIP outstanding

  2018  2017 
Outstanding at beginning of the period  1,498,750   1,552,500 
Granted during the period  ---   --- 
Terminated during the period  ---   (85,000)
Outstanding at end of the period  1,498,750   1,467,500 
         
Shares vested at period-end  1,058,750   807,500 
Weighted average grant date fair value of shares granted during the period $---  $--- 
Aggregate grant date fair value of shares granted during the period $---  $--- 
Shares available for grant pursuant to EIP at period-end  11,654,934   11,686,184
Schedule of stock options outstanding

 2018  2017 
     Weighted     Weighted 
     Average     Average 
     Exercise     Exercise 
  Number  Price  Number  Price 
Outstanding at beginning of the period  2,349,996  $0.12   2,349,996  $0.12 
Granted during the period  ---  $---   ---  $--- 
Exercised during the period  ---  $---   ---  $--- 
Forfeited during the period  ---  $---   ---  $--- 
Outstanding at end of the period  2,349,996  $0.12   2,349,996  $0.12 
                 
Options exercisable at period-end  637,500       100,000     
Weighted average remaining life (in years)  8.4       9.4     
Weighted average grant date fair value of options granted during the period $---      $---     
Options available for grant at period-end  11,654,934       11,601,184    

Warrant [Member]  
Option Indexed to Issuer's Equity [Line Items]  
Schedule of stock warrants outstanding

Warrants Outstanding  Warrants Exercisable 
      Weighted-          
      Average  Weighted-     Weighted- 
      Remaining  Average     Average 
Exercise  Number  Contractual  Exercise  Number  Exercise 
Prices  Outstanding  Life (years)  Price  Exercisable  Price 
$0.05 to 0.09   15,192,351   4.4  $0.07   15,192,351  $0.07 
$0.10 to 0.15   5,040,441   4.1  $0.13   5,040,441  $0.13 
$0.25 to 0.50   8,259,998   4.1  $0.33   8,259,998  $0.33 
$0.51 to 1.00   1,190,000   4.0  $0.97   1,190,000  $0.97 
$0.05 to 1.00   29,682,790   4.3  $0.19   29,682,790  $0.19
Employee Stock Options [Member]  
Option Indexed to Issuer's Equity [Line Items]  
Schedule of stock warrants outstanding

 

Options Outstanding Options Exercisable 
      Weighted-          
      Average  Weighted-     Weighted- 
      Remaining  Average     Average 
Exercise  Number  Contractual  Exercise  Number  Exercise 
Prices  Outstanding  Life (years)  Price  Exercisable  Price 
$0.08   1,600,000   8.3  $0.08   587,500  $0.08 
$0.20   749,996   8.7  $0.20   50,000  $0.20 
$0.08 to 0.20   2,349,996   8.4  $0.12   637,500  $0.09
Summary of nonvested shares issued
  2018  2017 
     Weighted     Weighted 
     Average     Average 
     Grant Date     Grant Date 
  Shares  Fair Value  Shares  Fair Value 
Nonvested at beginning of period  628,750  $0.05   940,000  $0.04 
Granted  ---  $---   ---  $--- 
Vested  (188,750) $0.04   (207,500) $0.04 
Forfeited  ---  $---   (85,000) $0.04 
Nonvested at end of period  440,000  $0.05   647,500  $0.04
Employee Equity Incentive Plan [Member]  
Option Indexed to Issuer's Equity [Line Items]  
Summary of nonvested shares issued
  2018  2017
     Weighted     Weighted
     Average     Average
     Grant Date     Grant Date
   Shares   Fair Value   Shares   Fair Value
Nonvested at beginning of period  1,774,996  $0.03   2,249,996  $0.03
Granted  ---  $---   ---  $---
Vested  (62,500) $0.03   ---  $---
Forfeited  ---  $---   ---  $---
Nonvested at end of period  1,712,496  $0.03   2,249,996  $0.03