XML 22 R13.htm IDEA: XBRL DOCUMENT v3.5.0.2
EQUITY
9 Months Ended
Sep. 30, 2016
Stockholders' Equity Note [Abstract]  
EQUITY

NOTE 6 – EQUITY

Common stock:

The Company issued 5,031,730 common shares of stock for proceeds of $210,346 between July 1, 2016 and September 30, 2016.  For the period from January 1, 2016 through September 30, 2016, the Company issued 7,152,288 common shares of stock for proceeds of $637,113.  The Company sold 225,000 shares of common stock subsequent to September 30, 2016 for proceeds or $9,000.

Stock options:

The stock-based compensation cost related to options that have been included as a charge to general and administrative expense in the condensed consolidated statements of loss was approximately $121,500, $236,300, $109,100 and $263,900 for the three and nine months ended September 30, 2016 and 2015, respectively.  As of September 30, 2016 there was approximately $494,600 of unrecognized compensation cost related to non-vested stock options. The cost is expected to be recognized over a weighted-average period of less than four years.
 
The following tables set forth the activity in the Company's Plan for the nine months ended September 30, 2016:
 
         
Weighted
     
       
Weighted
 
average
     
   
Shares
   
average
 
remaining
   
Aggregate
   
under
   
exercise
 
contractual
   
intrinsic
   
option
   
price
 
life
   
value
Outstanding at January 1, 2016
   
2,867,876
   
$
0.30
          
Granted
   
5,400,000
     
0.05
          
Exercised
   
(182,426
   
0.00
          
Forfeited/cancelled
   
(1,468,950
)
   
0.25
          
Outstanding at September 30, 2016
   
6,616,500
     
0.11
 
                           4.48
  $
                            -
Exercisable at September 30, 2016
   
2,104,000
   
$
0.23
 
4.40
  $
-
 
 

The following table summarizes the activity and value of non-vested options as of and for the nine months ended September 30, 2016:
 
     
Weighted
 
     
average
 
   
Number of
 
grant date
 
   
options
 
fair value
 
Non-vested options outstanding at January 1, 2016
   
1,365,926
   
$
0.18
 
Granted
   
5,400,000
     
0.05
 
Vested
   
(1,907,426
)
   
0.15
 
Forfeited/cancelled
   
(346,000
)    
0.46
 
Non-vested options outstanding at September 30, 2016
   
4,512,500
   
$
0.05
 


 
Warrants:

The following table sets forth the activity regarding warrants for the nine months ended September 30, 2016:
 
     
Weighted
      
   
Weighted
 
Average
      
 
Shares
 
Average
 
Remaining
   
Aggregate
 
Underlying
 
Exercise
 
Contractual
   
Intrinsic
 
Warrants
 
Price
 
Life
   
Value
Outstanding at January 1, 2016
   
27,717,614
 
 
0.25
     
2.96
      
Granted
   
3,010,554
     
0.30
                 
Exercised
   
(5,000,000
)
                          
Forfeited/cancelled
   
(250,000
)
    0.90                     
Outstanding at September 30, 2016
   
25,478,168
     
0.28
     
1.85
  $
                           -
Exercisable at September 30, 2016
   
24,623,168
 
 
0.29
     
1.85
  $
                           -
 

 
The following table sets for the activity regarding non-vested warrants for the nine months ended September 30, 2016:

 
   
Non-vested
   
Weighted
   
Weighted
 
   
Shares
   
Average
   
Average
 
   
Underlying
   
Exercise
   
Grant Date
 
   
Warrants
   
Price
   
Fair Value
 
Non-vested at January 1, 2016
   
173,000
   
$
0.18
   
$
0.24
 
Granted
   
3,010,554
     
0.30
   
$
-
 
Vested
   
(2,328,554
)
   
0.39
     
-
 
Forfeited/cancelled
   
-
 
   
-
   
$
-
 
Non-vested at September
   
855,000
   
$
0.06
   
$
0.07