XML 18 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
Equity
3 Months Ended
Oct. 31, 2011
Stockholders' Equity Note [Abstract]  
Stockholders' Equity Note Disclosure [Text Block]

NOTE 4 – STOCKHOLDERS' EQUITY (DEFICIT)

 

On September 1, 2011, the Company issued 150,000 shares of common stock to one vendor in lieu of cash payment for services provided.  These shares were valued at 0.06 per share or 9,000 which approximated fair value of the shares at the date of grant.

 

On October 1, 2011, the Company issued 150,000 shares of common stock to one vendor in lieu of cash payment for services provided.  These shares were valued at 0.06 per share or 9,000 which approximated fair value of the shares at the date of grant.

Disclosure Text Block Supplement [Abstract]  
Shareholders' Equity and Share-based Payments [Text Block]

NOTE 7 - WARRANTS

 

The following is a summary of the Company’s warrants outstanding:

 

 

 

 

Shares

 

Weighted Average Exercise Price

Expiration Date

 

 

 

 

 

 

 

 

Oustanding at April 30, 2009

            1,200,000

 

                     0.20

 

April 15, 2012

Oustanding at April 30, 2010

            1,200,000

 

                     0.20

 

 

 

Issued

 

               240,000

 

                     0.75

 

November 15, 2012

 

Exercised

              (650,000)

 

                    (0.20)

 

 

Oustanding at April 30 and October 31, 2011

               790,000

 

                   0.37

 

 

 

 

 

 

 

 

 

 

 

NOTE 8 - STOCK OPTIONS

 

The following is a summary of the Company's options issued and outstanding in conjunction with certain mining interest agreements on several properties:

 

 

 

 

 

 

Options

 

Weighted Average Exercise Price

 

 

 

 

 

 

 

 

Oustanding at April 30, 2009

 

 

                 50,000

 

                     0.11

 

Issued

 

 

 

                 75,000

 

                     0.45

Oustanding at April 30, 2010

 

 

               125,000

 

                     0.32

 

Issued

 

 

 

                 75,000

 

                     0.45

Oustanding at April 30 and October 31, 2011

 

               200,000

 

                     0.29

 

 

 

 

 

 

 

 

 

Total mining interest cost capitalized under the issuance of options was  Nil and 19,250 for the six months ended October 31, 2011 and the year ended April 30, 2011, respectively.  These costs are classified on the Company's balance sheets as mining interests.

 

The Company has established the 2011 Stock Option/Restricted Stock Plan.  The Stock Option Plan is administered by the Board of Directors and provides for the grant of stock options to eligible individual including directors, executive officers and advisors that have furnished bona fide services to the Company not related to the sale of securities in a capital-raising transaction. 

 

The Stock Option Plan has a fixed maximum percentage of 10% of the Company's outstanding shares that are eligible for the plan pool, whereby the number of Shares under the plan increases automatically increases as the total number of shares outstanding increase.  The number of shares subject to the Stock Option Plan and any outstanding awards will be adjusted appropriated by the Board of Directors if the Company's common stock is affected through a reorganization, merger, consolidation, recapitalization, restructuring, reclassification dividend (other than quarterly cash dividends) or other distribution, stock split, spin-off or sale of substantially all of the Company's assets. 

 

The Stock Option plan also has terms and limitations, including without limitations that the exercise price for stock options granted under the Stock Option Plan must equal the stock's fair market value, based on the closing price per share of common stock, at the time the stock option is granted.  The fair value of each option award is estimated on the date of grant utilizing the Black-Scholes model and commonly utilized assumptions associated with the Black-Scholes methodology. 

 

On May 30, 2011 the Board of Directors authorized grant of 1,960,000 options to purchase shares of common stock of the Company to various directors, officers and consultants.  The options vested 25% upon grant, and vest 25% on each successive six-month period thereafter.  The fair value of each option award was estimated on the date of the grant using the assumptions noted in the following table:

 

 

 

 

 

 

2011

 

 

Options issued

 

 

            1,960,000

 

 

Weight average volatility

 

 

276.1%

 

 

Expected dividends

 

 

                         -  

 

 

Expected term (years)

 

 

                       1.5

 

 

Risk-free rate

 

 

3.07%

 

 

Expected forfeiture rate

 

 

 0% - 10%

 

 

 

 

 

 

 

 

 

 

 

The following is a summary of the Company's options issued and outstanding in conjunction with the 2011 Stock Option/Restricted Stock Plan:

 

 

 

 

Options

 

Weighted Average Exercise Price

Expiration Date

 

 

 

 

 

 

 

 

Outstanding at April 30, 2011

                         -  

 

                         -  

 

 

 

Issued

 

            1,960,000

 

                     0.15

 

May 30, 2021

 

Exercised

                         -  

 

 

 

 

 

Forfeited

              (200,000)

 

                     0.15

 

 

Outstanding at October 31, 2011

            1,760,000

 

                     0.15

 

 

 

Total stock option expensed under the issuance of options was 90,062 for the six months ended October 31, 2011.  These costs are classified on the Company's statement of operations as "management and administrative".  Unvested stock compensation related to options was 150,102 at October 31, 2011.

 

NOTE 10 - SUBSCRIPTIONS PAYABLE

 

During the three months ended October 31, 2011, the Company received 274,052 in deposits pursuant to the proposed issuance of a short-term debenture, anticipated to be convertible into shares of the Company's common stock.  Issuance of such debenture is estimated to be completed shortly after the effective date of the reverse stock split as discussed in Note 11.