Quarterly report pursuant to Section 13 or 15(d)

Note 12 - STOCK OPTIONS AND WARRANTS

v2.4.0.8
Note 12 - STOCK OPTIONS AND WARRANTS
3 Months Ended
Mar. 31, 2014
Notes to Financial Statements  
Note 12 - STOCK OPTIONS AND WARRANTS

Employee Options

 

The following table summarizes the changes in employee options outstanding and the related prices for the shares of the Company’s common stock issued to employees of the Company under the 2013 Stock Option Plan:

 

Options Outstanding     Options Exercisable  

Exercise

Prices

   

Number

Outstanding

   

Weighted Average

Remaining Contractual

Life (Years)

   

Weighted Average

Exercise Price

   

Number

Exercisable

   

Weighted

Average

Exercise Price

 
$ 0.015       9,000,000       4.48     $ 0.015       9,000,000     $ 0.015  
                                             

 

The intrinsic value of the vested employee stock options as of December 31, 2013 was $1,485,000 based on the Company’s stock price of $0.18 per share at March 31, 2014.

 

Transactions involving stock options issued to employees are summarized as follows:

 

   

Number of

Shares

   

Weighted

Average

Exercise

Price Per Share

 
Outstanding at December 31, 2013     9,000,000     $ 0.015  
Granted     -       -  
Exercised     -       -  
Expired     -       -  
Outstanding at March 31, 2014     9,000,000     $ 0.015  

 

Non-employee options

 

The following table summarizes the changes in non-employee options outstanding and the related prices for the shares of the Company’s common stock issued to non-employees of the Company under the 2013 Stock Option Plan:

 

Options Outstanding     Options Exercisable  

Exercise

Prices

   

Number

Outstanding

   

Weighted Average

Remaining Contractual

Life (Years)

   

Weighted Average

Exercise Price

   

Number

Exercisable

   

Weighted

Average

Exercise Price

 
$ 0.015       250,000       4.66     $ 0.015       180,000     $ 0.015  
                                             

 

Transactions involving stock options issued to non-employees are summarized as follows:

 

   

Number of

Shares

   

Weighted

Average

Exercise

Price Per Share

 
Outstanding at December 31, 2013     2,750,000     $ 0.015  
Granted     -       -  
Exercised     (2,500,000 )     0.015  
Expired     -       -  
Outstanding at March 31, 2014     250,000     $ 0.015  

 

The intrinsic value of the vested non- employee stock options as of March 31, 2014 was $29,700 based on the Company’s stock price of $0.18 per share at March 31, 2014.

 

Warrants:

 

The following table summarizes the changes in warrants outstanding and the related prices for the shares of the Company’s common stock:

 

Warrants Outstanding     Warrants Exercisable  

Exercise

Prices

   

Number

Outstanding

   

Weighted Average

Remaining Contractual

Life (Years)

   

Weighted Average

Exercise Price

   

Number

Exercisable

   

Weighted Average

Remaining Contractual

Life (Years)

 
$ 0.25       200,000       0.99     $ 0.25       200,000     0.99  
  1.00       2,430,000       4.01       1.00       2,430,000       4.01  
$ 0.94       2,630,000       3.78     $ 0.94       2,630,000     3.78  

 

Transactions involving warrants are summarized as follows:

 

   

Number of

Shares

   

Weighted Average

Exercise Price

Per Share

 
Outstanding at December 31, 2013     2,430,000     $ 1.00  
Issued     200,000       0.25  
Exercised     -       -  
Expired     -       -  
Outstanding at March 31, 2014     2,630,000     $ 0.94  

 

In March 2014, the Company issued 200,000 warrants to purchase the Company’s common stock at an exercise price of $0.25 per share for one year to a Company’s licensee vesting immediately. The fair value of the warrant of $24,557 was determined using the Black Scholes Option Pricing Model with the following assumptions: dividend yield $-0-, volatility of 191.73% and risk free rate of 0.13% and is amortized over the term of the related licensee agreement.