XML 17 R8.htm IDEA: XBRL DOCUMENT v2.4.0.8
STOCK OPTIONS RESTATED
6 Months Ended
Aug. 31, 2013
Stock Options Restated  
Note 3. STOCK OPTIONS (RESTATED)

During the six months ended August 31, 2013, the Company issued options to purchase 300,000 shares of common stock at $3.25 per share to members of its management team and its Board of Directors. The options vest in four equal installments on each of May 31, 2013, August 31, 2013, November 30, 2013 and February 28, 2014 and expire on April 5, 2023. These options have a total fair value of $632,794, as calculated using the Black-Scholes model. Assumptions used in the Black-Scholes model included: (1) a discount rate of 0.68%; (2) an expected term of 5.25 years; (3) an expected volatility of 129%; and (4) zero expected dividends.  During the three and six months ended August 31, 2013, the Company recognized $158,199 and $316,398, respectively, in stock option expense.

 

During the six months ended August 31, 2013, the Company issued options to purchase 523,500 shares of common stock at $3.25 per share to members of its scientific advisory board and clinical advisory board and a consultant. The options vest in four equal installments on each of May 31, 2013, August 31, 2013, November 30, 2013 and February 28, 2014 and expire on April 5, 2023. Compensation expense related to these options will be measured at each vesting date. The aggregated fair value of these options on the second measurement date amounted to $969,309 as calculated using the Black-Scholes model. Average assumptions used in the Black-Scholes model included: (1) a discount rate of 2.47%; (2) an expected term of 9.73 years; (3) an expected volatility of 126%; and (4) zero expected dividends.  During the three and six months ended August 31, 2013, the Company recognized $219,498 and $530,312, respectively, in stock option expense.

 

The following table summarizes common stock options issued and outstanding:

 

    Options    

Weighted

average

exercise

price

   

Aggregate

intrinsic

value

   

Weighted

average

remaining

contractual

life (years)

 
                         
Outstanding at February 28, 2013     1,116,500     $  0.68     $ 2,526,500       8.86  
Granted     823,500      $ 3.25       -       9.60  
Exercised      -        -       -       -  
Forfeited      -        -       -       -  
Expired      -        -       -       -  
                                 
Outstanding and expected to vest at August 31, 2013     1,940,000     $  1.77     $ 993,485       8.88  

 

As of August 31, 2013, 896,500 options are exercisable at $0.68 per share with a weighted average life of 8.36 years and 823,500 options are exercisable at $3.25 with a weighted average life of 9.60 years. Additionally, 220,000 options with an exercise price of $0.68 and a weighted average life of 8.36 years have yet to vest.