XML 64 R15.htm IDEA: XBRL DOCUMENT v2.4.0.8
Stockholders' Equity
9 Months Ended
Sep. 30, 2013
Equity [Abstract]  
Stockholders' Equity

Note 9 Stockholders’ Equity

 

(A) Common Stock Transactions

 

2013

 

As a result of the reverse merger (see Note 1) the Company had a deemed issuance of 800,000 shares of common stock.

 

From July 1, 2013 through September 30, 2013, the Company issued 2,771,334 shares of common stock to investors in exchange for $4,157,000 in proceeds in connection with the private placement of the Company’s stock. The Company incurred $1,123,498 in stock issuance costs in conjunction with the placement.

 

(B) Options

 

The following is a summary of the Company’s option activity:

 

      Options     Weighted Average Exercise Price  
               
Outstanding – January 01, 2012       -     $ -  
Exercisable – January 01, 2012       -     $ -  
Granted       223,404     $ 1.00  
Exercised       -     $ -  
Forfeited/Cancelled       -     $ -  
Outstanding – December 31, 2012       223,404     $ 1.00  
Exercisable – December 31, 2012       223,404     $ 1.00  
Granted       318,000     $ 1.00  
Exercised       -     $ -  
Forfeited/Cancelled       -     $ -  
Outstanding – September 30, 2013       541,404     $ 1.00  
Exercisable – September 30, 2013       420,923     $ 1.00  

 

Options Outstanding   Options Exercisable  
Range of
exercise
price
    Number
Outstanding
    Weighted Average
Remaining
Contractual Life
(in years)
  Weighted
Average
Exercise Price
    Number
Exercisable
  Weighted
Average
Exercise Price
 
$ 1.00       541,404     4.10 years   $ 1.00     420,923   $ 1.00  
                                     

 

At September 30, 2013 and December 31, 2012, the total intrinsic value of options outstanding and exercisable was $541,404 and $0, respectively.

 

(C) Warrants

 

The following is a summary of the Company’s warrant activity:

 

      Warrants     Weighted Average Exercise Price  
               
Outstanding – January 01, 2012       -     $ -  
Exercisable – January 01, 2012       -     $ -  
Granted       505,400     $ 1.00  
Exercised       -     $ -  
Forfeited/Cancelled       -     $ -  
Outstanding – December 31, 2012       505,400     $ 1.00  
Exercisable – December 31, 2012       505,400     $ 1.00  
Granted       277,134     $ 1.50  
Exercised       -     $ -  
Forfeited/Cancelled       -     $ -  
Outstanding – September 30, 2013       782,534     $ 1.18  
Exercisable – September 30, 2013       782,534     $ 1.18  

  

Warrants Outstanding   Warrants Exercisable  
Range of
exercise
price
    Number
Outstanding
    Weighted Average
Remaining
Contractual Life
(in years)
  Weighted
Average
Exercise Price
    Number
Exercisable
  Weighted
Average
Exercise Price
 
$ 1.00-$1.50       782,534     4.17 years   $ 1.18     782,534   $ 1.18  
                                     

 

At September 30, 2013 and December 31, 2012, the total intrinsic value of warrants outstanding and exercisable was $643,967 and $0, respectively.