XML 67 R26.htm IDEA: XBRL DOCUMENT v3.2.0.727
Stock Options and Warrants (Tables)
12 Months Ended
May. 31, 2015
Estimated Fair Value of Options and Warrants is determined using Black-Scholes Option Valuation Model

The estimated fair value of options and warrants is determined using the Black-Scholes option valuation model with the following weighted-average assumptions for the periods ended May 31, 2015 and 2014:

 

     2015    2014

Risk-free rate

   0.73% - 1.10%    0.52% - 1.85%

Dividend yield

   —      —  

Volatility

   74.36% - 81.16%    78.73% - 92.92%

Expected term

   2.5-3.5 years    2.5-3.5 years

Grant date fair value

   $0.33 - $0.60    $.40- $.67
Stock Option and Warrant Activity

The following table represents stock option and warrant activity for the periods ended May 31, 2015 and 2014:

 

     Number of
Shares
     Weighted
Average
Exercise Price
     Weighted
Average
Remaining
Contractual Life
in Years
     Aggregate
Intrinsic Value
 

Options and warrants outstanding - May 31, 2013

     18,146,838       $ 1.65         1.86       $ 140,321   

Granted

     18,414,244         0.74         —           —     

Exercised

     (50,000      —           —           —     

Forfeited/expired/cancelled

     (5,704,721      1.49         —           —     
  

 

 

          

 

 

 

Options and warrants outstanding - May 31, 2014

  30,806,361      1.13      3.29      177,042   
  

 

 

    

 

 

    

 

 

    

 

 

 

Granted

  9,262,038      0.93      —        —     

Exercised

  (2,038,974   0.55      —        —     

Forfeited/expired/cancelled

  (7,020,510   1.76      —        —     
  

 

 

          

Options and warrants outstanding - May 31, 2015

  31,008,915      0.88      2.94      5,538,335   
  

 

 

    

 

 

    

 

 

    

 

 

 

Outstanding exercisable - May 31, 2015

  29,898,494    $ 0.89      2.91    $ 5,334,919