XML 39 R14.htm IDEA: XBRL DOCUMENT v2.4.0.8
Stockholders' Equity
9 Months Ended
Apr. 30, 2014
Stockholders' Equity [Abstract]  
Stockholders' Equity
  7. Stockholders' Equity

 

Common Stock

 

On August 12, 2013, the Company issued 375,000 shares in exchange for services rendered. The shares issued in this transaction were valued at market and amounted to $15,000.

 

On August 28, 2013, the Company issued 500,000 shares in exchange for services rendered. The shares issued in this transaction were valued at market and amounted to $35,000.

 

On September 18, 2013, the Company issued 375,000 shares in exchange for services rendered. The shares issued in this transaction were valued at market and amounted to $22,500.

 

On October 21, 2013, the Company issued 225,895 shares in exchange for services rendered. The shares issued in this transaction were valued at market and amounted to $9,036.

 

On October 25, 2013, the Company issued 334,572 shares in exchange for services rendered. The shares issued in this transaction were valued at market and amounted to $13,382.

 

On October 31, 2013, the Company issued 375,000 shares in exchange for services rendered. The shares issued in this transaction were valued at market and amounted to $15,750.

 

In November 2013, the Company issued 1,250,000 shares in exchange for services rendered. The shares issued were valued at market and amounted to $66,500.

 

On December 23, 2013, the Company issued 375,000 shares in exchange for services rendered. The shares issued in this transaction were valued at market and amounted to $21,750.

 

On April 7, 2014, the Company issued 376,225 shares in exchange for services rendered. The shares issued in this transaction were valued at market and amounted to $15,049.

 

During the nine months ended April 30, 2014, the Company issued 8,987,280 shares as a result of the cashless exercise of 888,452 warrants.

 

Stock Based Compensation

As required by ASC 718, the Company measures and recognizes compensation expense for all share based payment awards made to the officers and directors based on estimated fair values. Stock based compensation expense recognized in the Statement of Operations for the three and nine months ended April 30, 2014 was $0 and $5,662,223, respectively.

 

On August 1, 2013 the Company granted its executive officers cashless stock options to purchase a total of 37,500,000 shares of its common stock at exercise prices ranging from $0.10 to $0.20 per share. These options vested immediately and expire in ten years on July 31, 2023. The Company has valued these options using the Black Scholes option pricing model which resulted in a fair market value of $1,068,750 which has been fully recognized as expense for the nine months ended, April 30, 2014.

 

On November 1, 2013 the Company granted its executive officers cashless stock options to purchase a total of 22,500,000 shares of its common stock at exercise prices ranging from $0.06 to $0.10 per share. These options vested immediately and expire in ten years on October 31, 2023. The Company has valued these options using the Black Scholes option pricing model which resulted in a fair market value of $985,500 which has been fully recognized as expense for the nine months ended, April 30, 2014.

 

On December 31, 2013 the Company granted its executive officers cashless stock options to purchase a total of 66,500,000 shares of its common stock at exercise prices ranging from $0.06 to $0.10 per share. These options vested immediately and expire in ten years on December 30, 2023. The Company has valued these options using the Black Scholes option pricing model which resulted in a fair market value of $3,591,000 which has been fully recognized as expense for the nine months ended, April 30, 2014.

 

The assumptions used in the valuation were as follows:

 

Market value of stock on measurement date   $ 0.0285-0.054  
Risk-free interest rate     2.24 - 2.99 %
Dividend yield     0 %
Volatility factor     438 - 459 %
Term     10 years  

 

Stock option activity for nine months ended April 30, 2014 is presented in the table below:

 

    Number of
Shares
    Weighted-
average
Exercise
Price
    Weighted-
average
Remaining
Contractual
Term
(years)
    Aggregate
Intrinsic
Value
 
Outstanding at July 31, 2013     76,250,000     $ 0.18       5.56     $ -  
Granted     126,500,000     $ 0.10       -     $ -  
Forfeited/expired/cancelled     (8,500,000 )   $ 0.67       -     $ -  
Outstanding at April 30, 2014     194,250,000     $ 0.11       8.11     $ -  
Exercisable at April 30, 2014     156,125,000     $ 0.10       8.80     $ -  

 

Warrants

 

Warrant activity for nine months ended April 30, 2014is presented in the table below:

 

    Number of
Shares
    Weighted-
average
Exercise
Price
    Weighted-
average
Remaining
Contractual
Term
(years)
    Aggregate
Intrinsic
Value
 
Outstanding at July 31, 2013     102,363,691     $ 0.23       4.02     $ -  
Granted     -     $ -       -     $ -  
Exercised     (888,452 )   $ 0.50       -     $ -  
Outstanding at April 30, 2014     101,475,239     $ 0.23       3.52     $ -  
Exercisable at April 30, 2014     28,975,239     $ 0.42       2.28     $ -