XML 46 R28.htm IDEA: XBRL DOCUMENT v3.19.1
Shareholders' Deficit (Tables)
12 Months Ended
Dec. 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   27,635,819   $0.13    9,949,998   $0.39 
Exercised during the period   (2,000,744)  $(0.00)   ---   $--- 
Terminated during the period   ---   $---    ---   $--- 
Outstanding at end of the period   46,161,463   $0.18    20,526,387   $0.23 
                     
Exercisable at end of the period   46,161,463   $0.18    20,526,387   $0.23 
                     
Weighted average remaining life   3.8    years      4.2    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   440,000    175,000 
Terminated during the period   (200,000)   (228,750)
Outstanding at end of the period   1,738,750    1,498,750 
           
Shares vested at period-end   1,198,750    870,000 
Weighted average grant date fair value of shares granted during the period  $0.30   $0.09 
Aggregate grant date fair value of shares granted during the period  $107,197   $15,750 
Shares available for grant pursuant to EIP at period-end   10,075,934    11,654,934 
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   1,383,000   $0.29    ---   $--- 
Exercised during the period   ---   $---    ---   $--- 
Forfeited during the period   (25,000)  $0.15    ---   $--- 
Outstanding at end of the period   3,707,996   $0.18    2,349,996   $0.12 
                     
Options exercisable at period-end   1,375,583         575,000      
Weighted average remaining life (in years)   8.1         8.6      
Weighted average grant date fair value of options granted during the period  $0.22        $---      
Options available for grant at period-end   10,075,684         11,654,934      
Employee Stock Option [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 
   Number   Contractual   Exercise   Number   Exercise 
Exercise Prices  Outstanding    Life (years)    Price   Exercisable    Price 
$ --- to 0.10    1,733,000    7.1   $0.08    1,158,000    0.08 
$ 0.11 to 0.20   749,996    7.9   $0.20    139,583    0.20 
$ 0.21 to 0.31    1,225,000    9.5   $0.31    78,000    0.31 
$ 0.08 to 0.31    3,707,996    8.1   $0.18    1,375,583   $0.11 
Summary of non-vested 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   1,383,000   $0.22    ---   $--- 
Vested   (803,583)  $0.05    (475,000)  $0.03 
Forfeited   (22,000)  $0.12    ---   $--- 
Nonvested at end of period   2,332,413   $0.13    1,774,996   $0.03 
Employee Equity Incentive Plan [Member]  
Option Indexed to Issuer's Equity [Line Items]  
Summary of non-vested 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   440,000   $0.24    100,000   $0.09 
Vested   (328,750)  $0.13    (182,500)  $0.04 
Forfeited   (200,000)  $0.04    (228,750)  $0.04 
Nonvested at end of period   540,000   $0.16    628,750   $0.05 
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 
  Number   Contractual    Exercise   Number    Exercise 
Exercise Prices   Outstanding    Life (years)     Price    Exercisable     Price 
$ 0.0001 to 0.09   20,257,024    3.9   $0.06    20,257,024   $0.06 
$ 0.10 to 0.24   14,520,441    4.0   $0.19    14,520,441   $0.19 
$ 0.25 to 0.49   7,693,998    3.5   $0.28    7,693,998   $0.28 
$ 0.50 to 1.00   3,690,000    3.2   $0.65    3,690,000   $0.65 
$ 0.05 to 1.00   46,161,463    3.8   $0.18    46,161,463   $0.18