XML 47 R38.htm IDEA: XBRL DOCUMENT v3.19.1
Stockholder's deficit (Tables)
12 Months Ended
Dec. 31, 2018
Equity [Abstract]  
Schedule of warrants outstanding

    Year ended
December 31,
2018
     
Calculated stock price   $0.02 to $0.08  
Risk free interest rate   2.6% to 2.9%  
Expected life of warrants (years)     3 to 5 years  
expected volatility of underlying stock     195% to 204%  
Expected dividend rate     0 %

   

      No. of shares     Exercise price per 
share
    Weighted average exercise price  
                     
Outstanding January 1, 2017       19,637,409       $0.0033 to $0.03     $ 0.030  
Granted       29,866,666       $0.03 to $0.10       0.095  
Forfeited/cancelled                    
Exercised                    
Outstanding December 31, 2017       49,504,075       $0.0033 to $0.10     $ 0.069  
Granted       48,295,833       $0.10 to $0.12       0.113  
Forfeited/cancelled       (300,000 )     $0.0033       0.003  
Exercised                    
Outstanding December 31, 2018       97,499,908       $0.03 to $0.12     $ 0.091  

   

The following table summarizes information about warrants outstanding at December 31, 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 

 
                                 
$0.03       21,704,075       1.20               21,704,075          
$0.10       44,483,333       4.10               44,483,333          
$0.12       31,312,500       2.60               31,312,500          
                                           
        97,499,908       2.97     $ 0.091       97,499,908     $ 0.091  

Schedule of 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       0.83               480,000          
                                           
        480,000       0.83     $ 0.12       480,000     $ 0.12