XML 22 R11.htm IDEA: XBRL DOCUMENT v3.20.4
OPTIONS
3 Months Ended
Jan. 31, 2021
OPTIONS  
NOTE 5 - OPTIONS

The Company, under its 2012 Stock Option Plan, issues options to various officers, directors, and consultants. The options vest in equal annual installments over a five year period with the first 20% vested when the options are granted. All of the options are exercisable at a purchase price based on the last trading price of the Company’s common stock.

 

On December 12, 2020, the Company issued 41,250 options of which 11,250 options were issued to three independent directors and 30,000 options were issued to three consultants. The options are exercisable into common stock of the Company at $0.64 per share. The Company calculated a fair value of the options of $27,190 using the Black Scholes option pricing model with computed volatility of 201.22%, risk-free interest rate of 2%, expected dividend yield 0%, stock price at measurement date of $0.64 and the expected term of ten years. The options are expensed over a five year period with 20% upon issuance and 20% for the first and each subsequent year.

 

During the three month period ended January 31, 2021, the Company recognized $48,703 of option expense. The unrecognized future balance to be expensed over the term of the options is $278,607.

 

The following sets forth the options granted and outstanding as of January 31, 2021:

 

 

 

Options

 

 

Weighted

Average

Exercise price

 

 

Weighted

Average

Remaining

Contract Life

 

 

Granted

Options

Exercisable

 

 

Intrinsic value

 

Outstanding at October 31, 2019

 

 

7,581,400

 

 

 

0.13

 

 

 

7.19

 

 

 

5,470,540

 

 

$

1,827,117

 

Granted

 

 

336,250

 

 

 

0.56

 

 

 

9.75

 

 

 

--

 

 

 

--

 

Exercised

 

 

--

 

 

 

--

 

 

 

--

 

 

 

--

 

 

 

--

 

Forfeited/Expired by termination

 

 

--

 

 

 

--

 

 

 

--

 

 

 

--

 

 

 

-

 

Outstanding at October 31, 2020

 

 

7,917,650

 

 

 

0.15

 

 

 

6.06

 

 

$

5,765,680

 

 

$

3,627,845

 

Granted

 

 

41,250

 

 

 

0.64

 

 

 

--

 

 

 

--

 

 

 

--

 

Exercised

 

 

--

 

 

 

--

 

 

 

--

 

 

 

--

 

 

 

--

 

Forfeited/Expired by termination

 

 

--

 

 

 

--

 

 

 

--

 

 

 

--

 

 

 

--

 

Outstanding at January 31, 2021

 

 

7,958,900

 

 

 

0.17

 

 

 

5.70

 

 

 

5,965,790

 

 

$

10,391,260