XML 30 R14.htm IDEA: XBRL DOCUMENT v2.4.0.6
Warrants and Options
3 Months Ended
Mar. 31, 2012
Warrants and Options [Abstract]  
Warrants and Options [Text Block]
 
NOTE 7 - WARRANTS AND OPTIONS
 
The following tables summarize warrants issued during the year ended December 31, 2011 to private placement stockholders and consultants. For the quarter ended March 31, 2012, no warrants were issued and no expense was recognized.
 
Grant Date
 
Number of
Warrants
   
Exercise Price
Original/Repriced
   
Expiration
Term in Years
 
February 25, 2011 (A)
    4,766,666     $ 0.60 /$0.10       3  
May 31, 2011  (A)
    1,409,999     $ 0.60/$0.10       3  
June 27, 2011  (A)
    1,874,999     $ 0.60/$0.10       3  
June 27, 2011 (B)
    100,000     $ 1.00       2  
July 12, 2011  (A)
    83,333     $ 0.60/$0.10       3  
December 27, 2011  (B)
    50,000     $ 1.00       2  
                         
(A) Private placement warrants (these warrants are subject to down round full ratchet anti dilution provisions and based on the 2012 private placements at $0.10 per share, the exercise price has been adjusted to $0.10 until such later time as a lower down round offering takes place)
 
(B) Sponsorship agreement, including put option - see Note 10
 
  
Activity in warrants for each of the year ended December 31, 2011 and the three months  ended March 31, 2012 is summarized as follows:
 
   
 
Shares Under
Warrants
   
Weighted Average
Exercise Price
Original/Repriced
 
Balance at January 1, 2011
    -        
Warrants granted
    8,284,997     $ 0.61/$0.10  
Warrants exercised
    -          
Warrants cancelled/expired
    -          
Balance at December 31, 2011
    8,284,997     $ 0.61/$0.10  
Warrants granted
    -          
Warrants exercised
    -          
Warrants cancelled/expired
    -          
Balance at March 31, 2012
    8,284,997     $ 0.61/$0.10  
                 
 
The following table summarizes information about warrants outstanding and exercisable at March 31, 2012. As all warrants currently outstanding are fully and immediately vested at issuance, the information for both outstanding and exercisable are identical.
 
Warrants Outstanding and Exercisable
 
 
Range of
Exercise Price
   
Warrants Outstanding and
Exercisable
   
Weighted Average Remaining
Contractual Life
 
$ 0.60 (A)       8,134,997       2.30  
$ 1.00       150,000       1.66  
                     
(A) The exercise price decreased to $0.10 in 2012 upon the closing of the private placements
 
 
The following table summarizes the assumptions used to value the warrants using the Black-Scholes option pricing model:
 
 
 
 
 
Grant Date
 
 
 
Number of Warrants
   
 
 
Stock Price on Measurement Date
   
 
 
Exercise Price
   
 
 
Expected Term
   
 
Expected Volatility
   
 
 
Dividend Yield
   
 
Risk Free Rate
 
(A)
02/25/11
    4,766,666     $ 0.500     $ 0.60       3.00       285.20 %     0.00 %     1.48 %
(B)
Remeasurement
          $ 0.110     $ 0.10       1.92       195.00 %     0.00 %     0.51 %
(A)
05/31/11
    1,409,999     $ 0.850     $ 0.60       3.00       208.89 %     0.00 %     0.79 %
(B)
Remeasurement
          $ 0.110     $ 0.10       2.17       195.00 %     0.00 %     0.51 %
(A)
06/27/11
    1,874,999     $ 0.670     $ 0.60       3.00       295.31 %     0.00 %     0.64 %
(B)
Remeasurement
          $ 0.110     $ 0.10       2.25       195.00 %     0.00 %     0.51 %
(A)
07/12/11
    83,333     $ 0.700     $ 0.60       3.00       278.00 %     0.00 %     0.42 %
(B)
Remeasurement
          $ 0.110     $ 0.10       2.33       195.00 %     0.00 %     0.51 %
(C)
06/27/11
    100,000     $ 0.670     $ 1.00       2.00       213.59 %     0.00 %     0.41 %
(C)
12/23/11
    50,000     $ 0.090     $ 1.00       2.00       209.00 %     0.00 %     0.28 %
  
(A) Private placement warrants
(B) Remeasurement required at end of each period because of the down round full ratchet anti dilution provision
(C) Sponsorship agreement, including put option - see Note 10
 
In July and August 2011, the Company issued an aggregate of 1,250,000 options to purchase restricted common stock to the following directors and medical advisory board members (see Note 10).
 
Grant Date
 
Number of
Options
   
Exercise Price
   
Expiration
Term in Years
 
Dr. Louis Aronne - director - July 14, 2011
    250,000     $ 0.64       10  
Dr. Louis Aronne - medical advisory board - July 14, 2011
    500,000     $ 0.64       10  
Dr. Robert Hariri  - director - July 26, 2011
    250,000     $ 0.69       10  
Dr.Peter Diamandis - director -August 15, 2011
    250,000     $ 0.45       10  
 
The following table summarizes the assumptions used to value the director/advisory board options using the Black-Scholes option pricing model:
 
 
 
 
Grant Date
 
 
Number of Options
   
Stock Price on Measurement Date
   
 
Exercise Price
   
 
Expected Term
   
 
Expected Volatility
   
 
Dividend Yield
   
Risk Free Rate
 
07/14/11
    750,000     $ 0.640     $ 0.64       10.00       287.00 %     0.00 %     2.98 %
07/26/11
    250,000     $ 0.690     $ 0.69       10.00       285.00 %     0.00 %     2.99 %
08/15/11
    250,000     $ 0.450     $ 0.45       10.00       284.00 %     0.00 %     2.29 %
 
Activity in stock options for each of the year ended December 31, 2011 and quarter ended March 31, 2012 is summarized as follows:
 
   
Shares Under
Options
   
Weighted Average
Exercise Price
 
Balance at January 1, 2011
    -        
Options granted
    1,250,000     $ 0.61  
Options exercised
    -          
Options cancelled/expired
    -          
Balance at December 31, 2011
    1,250,000     $ 0.61  
Options granted
    -          
Options exercised
    -          
Options cancelled/expired
    -          
Balance at March 31, 2012
    1,250,000     $ 0.61  
                 
At March 31, 2012, the weighted-average remaining term of the options was 9.32 years and the aggregate intrinsic value was nil because none of the options have a strike price below the quoted market price of the Company's shares. The aggregate unvested cost of the options at March 31, 2012 was $567,500.
 
The following table summarizes information about options outstanding and exercisable at March 31, 2012.
Options Outstanding
   
Options Exercisable
 
Range of
Exercise Price
   
Options
Outstanding
   
Weighted Average Remaining Contractual
Life
   
Range of
Exercise Price
   
Options
Exercisable
   
Weighted Average Remaining Contractual
Life
 
$ 0.64       750,000       9.29     $ 0.64       208,333       9.29  
$ 0.69       250,000       9.33     $ 0.69       83,333       9.33  
$ 0.45       250,000       9.38     $ 0.45       83,333       9.38