Quarterly report pursuant to Section 13 or 15(d)

Equity Transactions (Tables)

v3.10.0.1
Equity Transactions (Tables)
9 Months Ended
Sep. 30, 2018
Equity [Abstract]  
Schedule of Stock Option Activity

A summary of option activity for the nine months ended September 30, 2018 is presented below.

 

    Shares    

Weighted
Average

Exercise

Price

    Weighted
Average
Remaining
Contractual
Life
(in Years)
    Aggregate
Intrinsic
Value
 
Outstanding at December 31, 2017     21,840,953     $ 0.33       4.03          
Granted     16,831,272       0.46                  
Exercised     (487,620 )     0.07                  
Forfeited or expired     (4,200,000 )     0.34                  
Outstanding at September 30, 2018     33,984,605     $ 0.26       3.06     $ 3,992,194  
Exercisable at September 30, 2018     11,304,808     $ 0.35             $ 2,994,627  

Schedule of Fair Value Assumptions Using Black-Scholes Method

The fair value of share option award is estimated using the Black-Scholes method based on the following weighted-average assumptions:

 

     

Nine Months Ended

September 30,

 
      2018       2017  
Risk-free interest rate     2.73% - 2.99 %     1.77% - 1.93 %
Average expected term (years)     5 years       5 years  
Expected volatility     184% -190 %     157 %-171 %
Expected dividend yield     -       -  

Schedule of Warrants Outstanding

The Company has the following warrants outstanding as of September 30, 2018 all of which are exercisable:

 

                Weighted-        
          Weighted-     Average        
          Average     Remaining     Aggregate  
          Exercise     Contractual     Intrinsic  
    Warrants     Price     Life (Years)     Value  
                         
Outstanding at December 31, 2017     28,436,413     $ 0.13       2.79     $ -  
Granted     5,446,700       0.34       -       -  
Forfeited     (48,000 )     0.10       -       -  
Exercised     (14,683,075 )     0.09       -       -  
Outstanding at September 30, 2018     19,152,038     $ 0.22       3.03     $ 3,827,516  
                                 
Exercisable at September 30, 2018     19,152,038                     $ 3,827,516