XML 30 R20.htm IDEA: XBRL DOCUMENT v3.20.1
Shareholders' Deficit (Tables)
 12 Months Ended
Dec. 31, 2019
Stockholders' Equity Note [Abstract]  
Schedule of stock options activity

   Number of
Options		   Weighted
Average
Exercise
Price		 
Options outstanding - December 31, 2017   32,576,223   $0.99 
Granted   —    — 
Cancelled or expired   ---    0.88 
Exercised   —    — 
Options outstanding –December 31, 2018   32,576,223   $0.98 
Granted   —    — 
Cancelled or expired   —    — 
Exercised   4,500,000    — 
Options outstanding –December 31, 2019   28,076,223   $1.07 
Schedule of stock options by exercise price range
Options Outstanding and Exercisable at December 31, 2019 
Range of 
Exercise Prices		  Number 
Outstanding		   Weighted 
Remaining 
Contractual 
Life		  Weighted 
Average 
Exercise 
Price		   Aggregate 
Intrinsic
Value (1)		 
$0.40 to $0.60   776,223   .8 years  $0.60   $— 
$0.61 to $1.00   9,800,000   .7 years  $0.67   $— 
$1.01 to $1.50   14,500,000   .8 years  $1.25   $— 
$1.51 to $2.25   3,000,000    1.3 years  $1.63   $— 
$0.40 to $2.25   28,076,223   .9 years  $1.07   $— 

  

   Options Outstanding and Exercisable at December 31, 2018 
Range of
Exercise Prices		  Number 
Exercisable		   Weighted 
Remaining 
Contractual 
Life		  Weighted 
Average 
Exercise 
Price		   Aggregate 
Intrinsic
Value (1)		 
$0.40 to $0.60   5,276,223   1.9 years  $0.46   $— 
$0.61 to $1.00   9,800,000   1.7 years  $0.67   $— 
$1.01 to $1.50   14,500,000   1.8 years  $1.25   $— 
$1.51 to $2.25   3,000,000   2.3 years  $1.63   $— 
$0.40 to $2.25   32,576,223   1.9 years  $0.98   $— 

 

(1) The aggregate intrinsic value in the table represents the difference between the closing stock price on December 31, 2019 and 2018 and the exercise price, multiplied by the number of in-the-money options that would have been received by the option holders had all option holders exercised their options on December 31, 2019 and 2018.
Schedule of stock warrants outstanding

   Number   Weighted
Average
Exercise
Price		   Range
of
Exercise
Price		   Weighted
Remaining
Contractual
Life
Outstanding at December 31, 2017   6,125,640   $0.86   $0.20 – 2.00   2.2 years
Granted   —              
Cancelled or expired   (1,260,000)  $.50   $0.30 -0.70    
Exercised   —              
Outstanding at December 31, 2018   4,865,640   $0.84   $0.20 – 1.23   1.5 years
Granted                  
Cancelled or expired   ---              
Exercised   ---              
Warrants exercisable at December 31, 2019   4,865,640   $0.84   $0.20 - 1.23   0.5 years