XML 53 R33.htm IDEA: XBRL DOCUMENT v3.10.0.1
Stockholders' Equity (Tables)
9 Months Ended
Sep. 30, 2018
Schedule of options outstanding

   Incentive   Weighted 
   Stock   Average 
   Options   Exercise Price 
Outstanding - December 31, 2017   -   $- 
Granted   4,600,000    2.50 
Forfeited/canceled   -    - 
Exercised   -    - 
Outstanding - September 30, 2018   4,600,000   $2.50 
Schedule of options outstanding and exercisable

   Options Outstanding   Options Exercisable 
Range of Exercise Prices  Number   Price*   Life*   Number   Price* 
$2.50   4,600,000   $2.50    9.67    1,150,000   $2.50 
Total - September 30, 2018   4,600,000   $2.50    9.67    1,150,000   $2.50 

 

*Price and Life reflect the weighted average exercise price and weighted average remaining contractual life, respectively.
Schedule of Black-Scholes option-pricing model

   (Unaudited) 
   September 30, 
   2018 
Approximate risk-free rate   2.67 - 2.88%
Average expected life   5 years 
Dividend yield   -%
Volatility   103.75% - 109.16%
Estimated fair value of total options granted  $8,194,000 
Schedule of activity for warrants outstanding

       Weighted 
   Number of   Average 
   Warrants   Exercise Price 
Outstanding - December 31, 2016   -   $- 
Issued   103,334    3.00 
Forfeited/canceled   -    - 
Exercised   -    - 
Outstanding - December 31, 2017   103,334    - 
Issued   3,057,462    2.79 
Forfeited/canceled   -    - 
Exercised   -    - 
Outstanding - September 30, 2018   3,160,796   $2.79 
Warrants [Member]  
Schedule of Black-Scholes option-pricing model

    (Unaudited)  
    September 30,  
    2018  
Approximate risk-free rate     2.67 - 2.98 %
Average expected life     5 - 10 years  
Dividend yield     - %
Volatility     103.75% - 110.91 %
Estimated fair value of total warrants granted   $ 4,701,498