XML 46 R34.htm IDEA: XBRL DOCUMENT v3.10.0.1
Stockholders' deficit (Tables)
9 Months Ended
Sep. 30, 2018
Equity [Abstract]  
Warrants outstanding
     
    Nine months ended September 30, 2018
     
Calculated stock price    0.06 to 0.08
Risk free interest rate   2.64 to 2.89%
Expected life of warrants (years)    3 to 5 years
expected volatility of underlying stock   198.8 to 203.2%
Expected dividend rate   0%

  

 The movements in warrants is summarized as follows: 

                     
      No. of shares     Exercise price per share     Weighted average exercise price  
                     
Outstanding January 1, 2017       19,637,409        $0.0033 to $.0.03      $ 0.0033  
Granted       29,866,666        $0.03 to $0.10        0.0945  
Exercised                    
Outstanding December 31, 2017       49,504,075       $0.0033 to $.0.03       0.0033  
Granted       36,833,333        $0.10 to $0.12        0.11  
Forfeited/cancelled                    
Exercised                    
Outstanding September 30, 2018       86,337,408       $0.033 to $0.12     $ 0.0870  

 

The following table summarizes information about warrants outstanding at September 30, 2018: 

                                 
        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       21,704,075       1.50               21,704,075          
$0.10       43,083,333       4.30               43,083,333          
$0.12       21,250,000       2.70               21,250,000          
                                           
        86,337,408       3.19     $ 0.87       86,337,408     $ 0.87  

 

Options Outstanding
                                 
        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       1.08               480,000          
                                           
        480,000       1.08     $ 0.12       480,000     $ 0.12