XML 15 R9.htm IDEA: XBRL DOCUMENT v2.4.0.8
WARRANTS
6 Months Ended
Aug. 31, 2013
Warrants  
Note 4. WARRANTS

For the six months ended August 31, 2013, the Company issued 70,000 warrants in connection with the issuance of Convertible Notes referenced in Note 5 below. These warrants were issued between March 1, 2013 and May 14, 2013, are exercisable at $3.00 per share and expire between March 1, 2017 and May 14, 2017. These warrants vest immediately. The warrants do not contain any provision that would require liability treatment. Therefore, they were classified as equity in the Condensed Consolidated Balance Sheet.

 

In connection with the issuance of the Convertible Notes, the Company issued placement agent warrants to purchase an aggregate of 8,480 shares of common stock.  These placement agent warrants are exercisable at $2.50 per share, have a term of 5 years and a cashless exercise feature and vest immediately. The fair value of these warrants was determined to be $25,498, as calculated using the Black-Scholes model. Average assumptions used in the Black-Scholes model included: (1) a discount rate of 0.74%; (2) an expected term of 5 years; (3) an expected volatility of 134%; and (4) zero expected dividends.

 

The following table summarizes common stock purchase warrants issued and outstanding:

    Warrants    

Weighted

average

exercise

price

   

Aggregate

intrinsic

value

   

Weighted

average

remaining

contractual

life (years)

 
                         
Outstanding at February 28, 2013     2,732,074     $  1.12     $ 6,489,388       3.52  
Granted     78,480       2.95       -       3.89  
Exercised      -        -       -       -  
Forfeited      -        -       -       -  
Expired      -        -       -       -  
                                 
Outstanding at August 31 2013     2,810,554     $  1.18     $ 1,912,768       3.27  
                                 

 

Warrants exercisable at August 31, 2013 are:

 

Exercise           Weighted average     Exercisable number of  
prices     Number of shares     remaining life (years)     shares  
$ 0.68       220,000       3.21       220,000  
$ 0.91       1,497,124       3.42       1,497,124  
$ 1.40       786,250       2.99       786,250  
$ 1.50       150,000       3.10       150,000  
$ 2.50       8,480       4.52       8,480  
$ 3.00       148,700       3.50       148,700