XML 26 R12.htm IDEA: XBRL DOCUMENT v2.4.0.6
STOCKHOLDERS EQUITY
6 Months Ended
Jun. 30, 2012
STOCKHOLDERS EQUITY [Abstract]  
STOCKHOLDERS EQUITY

NOTE 6 - STOCKHOLDERS EQUITY

 

The Company is authorized to issue up to 195,000,000 shares of common stock, par value $0.001, and up to 5,000,000 shares of convertible preferred stock, par value $0.001. Each share of the convertible preferred stock can be exchanged for ten (10) shares of common stock of the Company.

On February 23, 2012, the Company issued 300,000 shares of its common stock to consultants valued at $21,000 ($.07 per share) the fair value of the common stock on the date of issuance.


On April 6, 2012 the Company issued 125,000 shares of its common stock to consultants valued at $7,500 ($.06 per share) the fair value of the common stock on the date of issuance.

 

OPTIONS AND WARRANTS

 

The following tables summarize all options and warrant grants to consultants for the period ended June 30, 2012 and the related changes during these periods are presented below.

 

         

 

 

Number of Options

and Warrants

 

Weighted Average

Exercise Price

Stock Options and Warrants

 

 

 

 

Balance at December 31, 2011

 

11,200,000

 

$0.22

Granted

 

4,700,000

 

$0.12

Exercised

 

-

 

-

Expired

 

-

 

-

Balance at June 30, 2012

 

15,900,000

 

$0.19

Options and Warrants Exercisable at June 30, 2012

 

3,218,500

 

$0.18

Weighted Average Fair Value of Options and Warrants Granted During the six months ended June 30, 2012

 

 

 

$0.12

 

The following table summarizes information about options and warrants for the Company as of June 30, 2012, no options or warrants were outstanding at June 30, 2011:

 

                     

 

 

2012 Options and Warrants Outstanding

 

Options and Warrants Exercisable

Range of

Exercise Price

 

Number

Outstanding at

June 30,

2012

 

Weighted

Average

Remaining

Contractual

 

Weighted

Average

Exercise

Price

 

Number

Exercisable at

June 30,

2012

 

Weighted

Average

Exercise

Price

$.07 to $.15

 

2,500,000

 

2.65

 

$0.07

 

18,500

 

$0.07

$.16 to $.26

 

13,400,000

 

2.58

 

$0.21

 

3,200,000

 

$0.19

 

On September 8, 2011, the Company granted options to purchase 8,000,000 shares of its common stock to consultants at an exercise price of $0.23 per share. The options vest over various terms for each consultant ranging from two - three years. The options expire on September 8, 2015. The options were valued using the Black Scholes Option Pricing Model, with the following assumptions: dividend yield at 0%, annual volatility of 182%, risk free interest rates of .19% to .33% based on expected life, and expected lives of 2 - 3 years. For the three and six months ended June 30, 2012, the Company expensed $ 345,665 and $699,451, the fair value.

 

On February 23, 2012, the Company granted warrants to purchase 200,000 shares of its common stock to consultants at an exercise price of $0.07 per share. The warrants vest ratably upon the sale of 400 associated accounts by the consultant. However, in the event of the sale of the Company to a third party within 18 months of the date of the warrants, 50% of the warrants shall immediately vest. In the event of the sale of the Company to a third party after 18 months of the date of the warrants (and prior to the expiration of the warrants), all remaining issued, but unexercised warrants shall immediately vest. The warrants expire on February 2, 2015. As of June 30, 2012 the consultant has sold 37 accounts. The Company accounts for equity instruments issued to non-employees for services and goods under ASC Topic 505.50; EITF 96-18 (Accounting for Equity Instruments Issued to Other Than Employees). These warrants require a future performance commitment by the recipient. Therefore, the Company will expense the fair market value of these securities over the period in which the performance commitment is earned. For the three and six months ended June 30, 2012, the warrants were valued using the Black Scholes option pricing model, with the following assumptions: dividend rate of 0%, annual volatility of 232%, risk free interest rate of .29% and expected life of 2 years. The total fair value of the warrants vested was $0 and $1,133 for the three and six months ended June 30, 2012.


On February 23, 2012, the Company granted warrants to purchase 2,200,000 shares of its common stock to consultants at an exercise price of $0.18 per share. The warrants begin to vest upon the sale of 5,000 associated accounts by the consultant and will vest 440 warrants per account sold thereafter. The warrants were issued pursuant to a marketing and sales consulting agreement. The term of the agreement is through February 23, 2016, unless earlier terminated by either party. In the event the consultant ceases to perform services under the agreement or either party terminates the agreement, then any vested, but unexercised warrants shall expire at the earlier of 180 days of the date of termination or the expiration date of the warrants. The warrants expire on February 23, 2016. As of June 30, 2012, the consultant has not reached these milestones (See Note 8).

 

On February 23, 2012, the Company granted warrants to purchase 2,300,000 shares of its common stock to consultants at an exercise price of $0.07 per share. The warrants begin to vest upon the sale of 401 associated accounts by the consultant and will vest 500 warrants per account sold thereafter. The warrants expire on February 23, 2015. As of June 30, 2012 the consultant has not reached these milestones (See Note 5).