XML 50 R11.htm IDEA: XBRL DOCUMENT v3.19.3
STOCK BASED COMPENSATION
3 Months Ended
Jul. 31, 2019
STOCK BASED COMPENSATION  
NOTE 5. STOCK BASED COMPENSATION

Stock Options to Consultants

 

Effective July 14, 2014, the Company granted 4,150,000 stock options to purchase common stock to consultants pursuant to the 2014 Plan and shall vest pursuant to the vesting provision contained in each of the stock option agreements. The exercise price of the stock options is $0.05 per share. At April 30, 2018, only 1,200,000 of these options were outstanding and were held by the Senior Executive Vice President of the Company as the other stock options were either forfeited or terminated since being granted. For the 1,200,000 stock options held by the Senior Vice President of the Company, 450,000 vested on the grant date of July 14, 2014 and the remaining 750,000 had a four (4) year vesting period through July 14, 2018.

 

The following table summarizes employee and consultant stock option activity of the Company for the three months ended July 31, 2019:

 

 

Stock Options Outstanding

 

Weighted

 

Weighted

 

Average

 

Average

 

Remaining

 

Aggregate

 

Number of

 

Exercise

 

Contractual

 

Intrinsic

 

Options

 

Price

 

Life (Years)

 

Value

 

Outstanding, April 30, 2019

 

1,200,000

 

$

0.05

 

5.21

 

$

 

No activity

 

 

$

 

 

$

 

Outstanding, July 31, 2019

 

1,200,000

 

$

0.05

 

4.96

 

$

 

Exercisable, July 31, 2019

 

1,200,000

 

$

0.05

 

4.96

 

$

 

Stock Warrants

 

On May 8, 2019, in relation to a $150,000 convertible unsecured promissory note, the Company issued the lender a common stock purchase warrant with a three (3) year term to acquire 1,500,000 shares of common stock of the Company at an exercise price of $0.10 per share. See Note 3 – Debt.

 

The Company evaluated the warrant and determined that there was no embedded conversion feature as the warrant contained a set exercise price with an adjustment only based upon customary items including stock dividends and splits, subsequent rights offerings and pro-rata distributions. The Company calculated the relative fair value between the note and the warrant on the issue date utilizing the Black Scholes Pricing Model for the warrant. As a result, the Company allocated $24,960 to the warrant and recorded as debt discount with an offset to additional paid in capital. The warrant calculation used the following assumptions; stock price $0.02, warrant exercise price $0.10, expected term of 3 years, expected volatility of 383% and discount rate of 2.38%.

 

In June 2019, 1,400,000 warrants expired as they were not exercised before the end of the exercise period.

 

The following table summarizes stock warrant activity of the Company for the three months ended July 31, 2019:

 

 

Stock Warrants Outstanding

 

Weighted

 

Weighted

 

Average

 

Average

 

Remaining

 

Aggregate

 

Number of

 

Exercise

 

Contractual

 

Intrinsic

 

Warrants

 

Price

 

Life (Years)

 

Value

 

Outstanding, April 30, 2019

 

2,450,000

 

$

0.05

 

0.50

 

$

14,513

 

Granted May 2019

 

1,500,000

 

$

 

 

$

 

Expired June 2019

 

(1,400,000

)

 

$

 

 

$

 

Outstanding, July 31, 2019

 

2,550,000

 

$

0.10

 

1.94

 

$

 

Exercisable, July 31, 2019

 

2,550,000

 

$

0.10

 

1.94

 

$