XML 20 R10.htm IDEA: XBRL DOCUMENT v3.23.1
OPTIONS
6 Months Ended
Apr. 30, 2023
OPTIONS  
OPTIONS

NOTE 4 – 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 15, 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.

 

On February 4, 2022 the Company granted 37,500 options to three directors and four Company personnel. The options are for 10 years and are exercisable into common stock at $0.31 per share.

 

On March 14, 2022, the Company granted 3,750 options to three directors. The options are for 10 years and are exercisable into common stock at $0.21 per share.

During the six month period ended April 30, 2023, the Company recognized $66,109 of option expense. The unrecognized future balance to be expensed over the term of the options is $76,074. 

 

The following sets forth the options granted and outstanding as of April 30, 2023:

 

 

 

Options

 

 

Weighted

Average Exercise price

 

 

Weighted Average Remaining Contract Life

 

 

Granted Options Exercisable

 

 

Intrinsic value

 

Outstanding at October 31, 2021

 

 

7,958,900

 

 

$0.15

 

 

 

5.16

 

 

 

6,081,250

 

 

$3,805,201

 

Granted

 

 

241,250

 

 

 

0.17

 

 

 

9.00

 

 

 

--

 

 

 

--

 

Exercised

 

 

(1,567,300)

 

 

0.001

 

 

 

--

 

 

 

--

 

 

 

--

 

Forfeited/Expired by termination

 

 

--

 

 

 

--

 

 

 

--

 

 

 

--

 

 

 

--

 

Outstanding at October 31,2022

 

 

6,632,450

 

 

 

0.15

 

 

 

4.25

 

 

 

5,100,960

 

 

$256,000

 

Granted

 

 

237,500

 

 

 

0.22

 

 

 

9.90

 

 

 

--

 

 

 

--

 

Exercised

 

 

--

 

 

 

--

 

 

 

--

 

 

 

--

 

 

 

--

 

Forfeited/Expired by termination

 

 

--

 

 

 

--

 

 

 

--

 

 

 

--

 

 

 

--

 

Outstanding at April 30, 2023

 

 

6,869,950

 

 

$0.15

 

 

 

3.75

 

 

 

5,576,450

 

 

$920,663