Quarterly report pursuant to Section 13 or 15(d)

STOCK OPTIONS AND WARRANTS

v3.24.2.u1
STOCK OPTIONS AND WARRANTS
6 Months Ended
Jun. 30, 2024
STOCK OPTIONS AND WARRANTS  
STOCK OPTIONS AND WARRANTS

NOTE 14 - STOCK OPTIONS AND WARRANTS

 

Options

 

On November 13, 2014, our Board of Directors authorized and approved the adoption of the Plan effective November 13, 2014 (2014 Stock Option Plan) under which an aggregate of 20% 290,879 shares) of the issued and outstanding shares may be issued. The plan shall terminate ten years after the plan’s adoption by the board of directors. We granted an aggregate 145,000 stock options. As of June 30, 2024, an aggregate total of 145,879 can still be granted under the plan.

On June 15, 2016, our board of Directors authorized and approved the adoption of the Equity Incentive Plan effective June 15, 2016 (2016 Equity Incentive Plan) under which an aggregate of 656,250 shares may be issued. The plan shall terminate ten years after the plan’s adoption by the board of directors. We granted an aggregate of 330,350 stock options. As June 30, 2024, an aggregate total of 325,900 options can still be granted under the plan.

 

On May 15, 2018, the Board of Directors approved and adopted the BioCorRx Inc. 2018 Equity Incentive Plan (2018 Stock Option Plan) under which an aggregate of 450,000 shares may be issued. The plan shall terminate ten years after the plan’s adoption by the board of directors. The Company has granted an aggregate of 380,008 stock options. As of June 30, 2024, an aggregate total of 69,992 options can still be granted under the plan.

 

On April 22, 2022, the Board of Directors approved and adopted the BioCorRx Inc. 2022 Equity Incentive Plan (2022 Stock Option Plan) under which an aggregate of 695,000 shares may be issued. The plan shall terminate ten years after the plan’s adoption by the board of directors. The Company has granted an aggregate of 190,960 stock options. As of June 30, 2024, an aggregate total of 504,040 options can still be granted under the plan.

 

During the six months ended June 30, 2024, the Company approved the grant of 122,911 stock options to two directors valued at $75,135. The term of the options was five years, and the options vested immediately.

 

Option valuation models require the input of highly subjective assumptions. The fair value of stock-based payment awards was estimated using the Black-Scholes option model with a volatility figure derived from using the Company’s historical stock prices. The Company accounts for the expected life of options based on the contractual life of options for non-employees. For employees, the Company accounts for the expected life of options in accordance with the “simplified” method, which is used for “plain-vanilla” options, as defined in the accounting standards codification. The risk-free interest rate was determined from the implied yields of U.S. Treasury zero-coupon bonds with a remaining life consistent with the expected term of the options.

 

In applying the Black-Scholes option pricing model, the Company used the following assumptions during the six months ended June 30, 2024:

 

 

 

2024

 

Risk-free interest rate

 

3.93%-4.33

%

Expected term (years)

 

 

5.00

 

Expected volatility

 

149.49%-153.16

%

Expected dividends

 

 

0.00

 

 

The following table summarizes the stock option activity for the six months ended June 30, 2024:

 

 

 

 

 

 

 

Weighted-

 

 

 

 

 

 

 

Weighted-

 

 

Average

 

 

 

 

 

 

 

Average

 

 

Remaining

 

 

Aggregate

 

 

 

 

 

Exercise

 

 

Contractual

 

 

Intrinsic

 

 

 

Shares

 

 

Price

 

 

Term

 

 

Value

 

Outstanding at December 31, 2023

 

 

891,443

 

 

$ 7.41

 

 

 

3.0

 

 

$ -

 

Expired

 

 

(19,167 )

 

 

6.92

 

 

 

 

 

 

 

 

 

Grants

 

 

122,911

 

 

 

0.67

 

 

 

4.8

 

 

 

-

 

Outstanding at June 30, 2024

 

 

995,187

 

 

$ 6.59

 

 

 

2.8

 

 

$ -

 

Exercisable at March 31, 2024

 

 

994,979

 

 

$ 6.59

 

 

 

2.8

 

 

$ -

 

 

The aggregate intrinsic value in the preceding tables represents the total pretax intrinsic value, based on options with an exercise price less than the Company’s stock price of $0.49 as of June 30, 2024, which would have been received by the option holders had those option holders exercised their options as of that date.

The following table presents information related to stock options at June 30, 2024:

 

Options Outstanding

 

 

Options Exercisable

 

 

 

 

 

 

Weighted

 

 

 

 

 

Weighted

 

 

 

 

 

 

Average

 

 

Exercisable

 

 

Average

 

Exercise

 

Number of

 

 

Remaining Life

 

 

Number of

 

 

Remaining Life

 

Price

 

Options

 

 

In Years

 

 

Options

 

 

In Years

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$ 0.01-2.50

 

 

515,713

 

 

 

2.8

 

 

 

515,713

 

 

 

2.8

 

2.51-5.00

 

 

54,474

 

 

 

1.5

 

 

 

54,474

 

 

 

1.5

 

5.01 and up

 

 

425,000

 

 

 

3.0

 

 

 

424,792

 

 

 

3.0

 

 

 

 

995,187

 

 

 

2.8

 

 

 

994,979

 

 

 

2.8

 

 

The stock-based compensation expense related to option grants were $30,480 and $15,953 during the three months ended June 30, 2024 and 2023, respectively. The stock-based compensation expense related to option grants were $78,930 and $32,027 during the six months ended June 30, 2024 and 2023, respectively.

 

As of June 30, 2024, no stock-based compensation related to options remains unamortized. 

 

Warrants

 

During the six months ended June 30, 2024, the Company issued one promissory note to a third parties and issued warrants that entitle the holder to purchase an aggregate of 200,000 common stock in connection with the issuance of the promissory notes. The exercise price was $2.00. The expiration date was 4 years from the date of issuance. The fair value of the warrant was $83,552.

 

In applying the Black-Scholes option pricing model, the Company used the following assumptions in 2024:

 

Risk-free interest rate

 

 

4.38 %

Expected term (years)

 

 

4.00

 

Expected volatility

 

 

157.11 %

Expected dividends

 

 

0.00

 

 

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

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

Weighted

 

Weighted

 

 

 

 

 

Average

 

 

Weighted

 

 

 

 

 

Average

 

Average

 

 

 

 

 

Remaining

 

 

Average

 

 

 

 

 

Remaining

 

Exercise

 

 

Number

 

 

Contractual

 

 

Exercise

 

 

Number

 

 

Contractual

 

Price

 

 

Outstanding

 

 

Life (Years)

 

 

Price

 

 

Exercisable

 

 

Life (Years)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

3.16

 

 

 

1,765,856

 

 

 

2.3

 

 

$ 3.16

 

 

 

1,765,856

 

 

 

2.3

 

$

3.16

 

 

 

1,765,856

 

 

 

2.3

 

 

$ 3.16

 

 

 

1,765,856

 

 

 

2.3

 

The following table summarizes the warrant activity for the six months ended June 30, 2024:

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

Average

 

 

 

 

 

 

Exercise

 

 

 

Number of

 

 

Price Per

 

 

 

Shares

 

 

Share

 

Outstanding at December 31, 2023

 

 

1,565,856

 

 

$ 3.31

 

Grants

 

 

200,000

 

 

 

2.00

 

Outstanding at June 30, 2024

 

 

1,765,856

 

 

$ 3.16

 

Exercisable at June 30, 2024

 

 

1,765,856

 

 

$ 3.16