XML 40 R27.htm IDEA: XBRL DOCUMENT v3.7.0.1
10. Stockholders' deficit (Tables)
12 Months Ended
Dec. 31, 2016
Equity [Abstract]  
Warrants outstanding
                  Year ended December 31, 2016
                   
Calculated stock price                  $0.02 to $0.03 
Risk free interest rate                 1.22% to 1.47%
Expected life of warrants (years)                  3 to 5 years 
expected voliatility of underlying stock                 224.3% to 396.4%
Expected dividend rate                 0%

                   
          No. of shares   Exercise price per share   Weighted average exercise price
                   
Outstanding January 1, 2015                  6,300,000   $0.0033 to $0.15   $0.1400
Granted                               -                            -                              -   
Forfeited/cancelled                               -                            -                              -   
Exercised                               -                            -                              -   
Outstanding December 31, 2015                  6,300,000   $0.00                   0.0033
Granted                19,337,409    $               0.03                   0.0300
Forfeited/cancelled                (6,000,000)                     0.15                   0.1500
Exercised                               -                            -                              -   
Outstanding December 31, 2016                19,637,409   $0.033 to $0.03   $0.0300

 

  Warrants outstanding   Warrants exercisable
Exercise price No. of shares   Weighted average remaining years   Weighted average exercise price   No. of shares   Weighted average exercise price
                   
$0.0033             300,000    *                    300,000    
$0.03          3,703,700                     4.28                3,703,700    
$0.03        15,633,709                     3.00              15,633,709    
                   
         19,637,409                     3.19    $               0.03          19,637,409    $                 0.03
Options Outstanding

 

          No. of shares   Exercise price per share   Weighted average exercise price
                   
Outstanding January 1, 2015                     480,000   $0.12    $                0.12
Granted                               -                            -                             -   
Forfeited/cancelled                               -                            -                             -   
Exercised                               -                            -                             -   
Outstanding December 31, 2015                   480,000   $0.12                      0.12
Granted - non plan options                               -                            -                             -   
Forfeited/cancelled                         -                            -                             -   
Exercised                               -                            -                             -   
Outstanding December 31, 2016                   480,000   $0.12    $                0.12

 

 

                   
  Options outstanding   Options exercisable
Exercise price No. of shares   Weighted average remaining years   Weighted average exercise price   No. of shares   Weighted average exercise price
                   
$0.12             480,000                     2.83                   480,000    
                   
              480,000                     2.83    $               0.12               480,000    $                0.12