XML 22 R11.htm IDEA: XBRL DOCUMENT v3.24.2.u1
OPTIONS
9 Months Ended
Jul. 31, 2024
OPTIONS  
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. 

 

During the nine months period ended July 31, 2023, the Company issued 130,000 options to four consultants, 7,500 to three directors and 100,000 to one officer of the Company. The options are exercisable into common stock of the Company at $0.22 per share. The Company calculated a fair value of the options of  $53,128 using the Black Scholes option pricing model with computed volatility of 192.00%, risk-free interest rate of 4.5%, expected dividend yield 0%, stock  price at measurement date of $0.22 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 nine months ended July 31, 2024, no additional option were granted.

 

As of July 31, 2024 the total number of options outstanding was 8,073,450 of which 6,163,950 were exercisable and 1,909,500 were not exercisable.

 

During the nine-month period ended July 31, 2024, the Company recognized $59,667 of option expense. The unrecognized future balance to be expensed over the term of the options is $3,725. 

 

The following sets forth the options granted and outstanding as of July 31, 2024:

 

 

 

Options

 

 

Weighted  Average Exercise price

 

 

Weighted Average Remaining Contract Life

 

 

Granted Options Exercisable

 

 

Intrinsic value

 

Outstanding at October 31, 2022

 

 

6,632,450

 

 

$0.15

 

 

 

4.25

 

 

 

5,100,960

 

 

$256,000

 

Granted

 

 

1,754,750

 

 

$0.19

 

 

 

9.25

 

 

 

-

 

 

 

-

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited/Expired by termination

 

 

(313,750)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding at October 31, 2023

 

 

8,073,450

 

 

$0.16

 

 

 

4.60

 

 

 

6,157,950

 

 

$1,320,431

 

Granted

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Exercised

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Forfeited/Expired by termination

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Outstanding as July 31, 2024

 

 

8,073,450

 

 

$0.16

 

 

 

3.85

 

 

 

6,443,200

 

 

$3,064,093