XML 31 R18.htm IDEA: XBRL DOCUMENT v3.4.0.3
Stockholders' Deficiency (Tables)
3 Months Ended
Mar. 31, 2016
Stock Option [Member]  
Schedule of Stock Granted
    For The Three Months Ended 
    March 31,  
    2016   2015
         
Risk free interest rate   1.63% to 2.12%   n/a
Dividend yield   0.00%   n/a
Expected volatility   199% to 200.0%   n/a
Expected life in years   5.5 to 10.0   n/a
Summary of Stock Activity
          Weighted     Average      
          Average     Remaining     Aggregate
    Number of     Exercise     Life     Intrinsic
    Options     Price     In Years     Value
                       
Outstanding, January 1, 2016     5,341,284     $ 0.70            
Granted     172,254       0.24            
Exercised     -       -            
Forfeited     (132,333 )     0.49            
Outstanding, March 31, 2016     5,381,205     $ 0.69     7.6     $ 332,554
                             
Exercisable, March 31, 2016     4,169,539     $ 0.62     7.6     $ 240,254
Summary of Stock Outstanding and Exercisable
      Options Outstanding     Options Exercisable
      Weighted         Weighted     Weighted      
Range of     Average   Outstanding     Average     Average     Exercisable
Exercise     Exercise   Number of     Exercise     Remaining Life     Number of
Price     Price   Options     Price     In Years     Options
                             
$ 0.09 - $2.20     $ 0.23     4,701,705     $ 0.25     8.0     3,740,039
$ 2.21 - $3.80       3.35     492,500       2.88     3.8     242,500
$ 3.81 - $6.99       5.17     187,000       5.17     5.4     187,000
        $ 0.69     5,381,205     $ 0.62     7.6     4,169,539
Warrant [Member]  
Schedule of Stock Granted
    For The Three Months Ended 
    March 31,  
    2016   2015
         
Risk free interest rate   1.58%   1.50%
Dividend yield   0.00%   0.00%
Expected volatility   200.0%   196.0%
Contractual term in years   5.00   5.00
Summary of Stock Activity
          Weighted     Average      
          Average     Remaining     Aggregate
    Number of     Exercise     Life     Intrinsic
    Warrants     Price     In Years     Value
                       
Outstanding, January 1, 2016     10,046,198     $ 0.41            
Granted     75,000       0.25            
Exercised     -       -            
Forfeited     -       -            
Outstanding, March 31, 2016     10,121,198     $ 0.40     3.1     $ 150,922
                             
Exercisable, March 31, 2016     9,871,198     $ 0.34     3.1     $ 150,922
Summary of Stock Outstanding and Exercisable
      Warrants Outstanding     Warrants Exercisable
      Weighted           Weighted     Weighted      
Range of     Average     Outstanding     Average     Average     Exercisable
Exercise     Exercise     Number of     Exercise     Remaining Life     Number of
Price     Price     Warrants     Price     In Years     Warrants
                               
$ 0.10 - $0.35     $ 0.25     9,571,198     $ 0.25     3.2     9,571,198
$ 0.36 - $3.00       2.90     520,000       2.90     0.5     270,000
$ 3.01 - $4.95       4.95     30,000       4.95     1.5     30,000
$ 0.10 - $4.95     $ 0.40     10,121,198     $ 0.33     3.1     9,871,198