Quarterly report pursuant to Section 13 or 15(d)

Note 13 - STOCK OPTIONS AND WARRANTS

v2.4.0.8
Note 13 - STOCK OPTIONS AND WARRANTS
6 Months Ended
Jun. 30, 2014
Notes to Financial Statements  
Note 13 - 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     3,000,000       4.23     $ 0.015       3,000,000     $ 0.015  
                                           

 

The intrinsic value of the vested employee stock options as of June 30, 2014 was $255,300 based on the Company’s stock price of $0.1001 per share at June 30, 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     (6,000,000 )     (0.015 )
Expired     -       -  
Outstanding at June 30, 2014     3,000,000     $ 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

 
$ 0.10     250,000       4.32     $ 0.10       210,000     $ 0.10  
  0.20     150,000       4.70       0.20       102,000       0.020  
        400,000       4.46       0.1375       312,000          

 

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     150,000       0.020  
Exercised     (2,500,000 )     0.015  
Expired     -       -  
Outstanding at June 30, 2014     400,000     $ 0.015  

 

On March 10, 2014, the Company ratified, confirmed and approved the granting of 2014 stock options in aggregate of 150,000 to the Company’s advisory board representing five individuals under the Company’s 2012 Stock Option Plan. The issued options are exercisable 52% immediately and remainder at 10,000 per month (12 months) at $0.20 per share for five years.

 

The intrinsic value of the vested non- employee stock options as of June 30, 2014 was $21 based on the Company’s stock price of $0.1001 per share at June 30, 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       0.74     $ 0.25       200,000       0.99  
  1.00     2,430,000       3.76       1.00       2,430,000       4.01  
  $0.94     2,630,000       3.53     $ 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 June 30, 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.