XML 25 R14.htm IDEA: XBRL DOCUMENT v3.20.2
Stock Based Compensation and Payments
3 Months Ended
Sep. 30, 2020
Stock Based Compensation and Payments  
Note 8 - Stock Based Compensation and Payments

The equity incentive plan of the Company was established in February of 2017 and was amended and restated on April 14, 2020. The Board of Directors of the Company may from time to time, in its discretion grant to directors, officers, consultants and employees of the Company, non-transferable options to purchase common shares, provided that the number of options issued do not exceed 20,000,000. The options are exercisable for a period of up to 10 years from the date of the grant. The number of shares authorized to be issued under the equity incentive plan was increased from 10,000,000 to 20,000,000 through a consent of stockholders to amend and restate the equity incentive plan.  

The following table reflects the continuity of stock options for the three months ended September 30, 2020:

 

A summary of stock option activity is as follows:

  

 

 

September 30,

2020

 

 

 

 

 

Number of options outstanding:

 

 

 

Beginning of year

 

 

12,558,375

 

Granted

 

 

300,000

 

Exercised, converted

 

 

-

 

Forfeited / exchanged / modification

 

 

(2,036,000 )

 

 

 

 

 

End of period

 

 

10,822,375

 

 

 

 

 

 

Number of options exercisable at end of period

 

 

3,609,788

 

Number of options available for grant at end of period

 

 

4,957,288

 

 

 

 

 

 

Weighted average option prices per share:

 

 

 

 

Granted during the period

 

$ 0.08

 

Exercised during the period

 

$ 0.00

 

Terminated during the period

 

$ 0.08

 

Outstanding at end of period

 

$ 0.08

 

Exercisable at end of period

 

$ 0.08

 

 

The average fair value of stock options granted was estimated to be $0.07 per share for the period ended September 30, 2020. This estimate was made using the Black-Scholes option pricing model and the following weighted average assumptions:

 

 

 

2020

 

 

 

 

 

Expected option life (years)

 

2 - 4

 

Expected stock price volatility

 

227to234

%

Expected dividend yield

 

 

 

Risk-free interest rate

 

0.44to0.54

%

 

Stock-based compensation expense attributable to stock options was approximately $54,123 for the three months ended September 30, 2020. As of September 30, 2020, there was approximately $620,849 of unrecognized compensation expense related to 10,822,375 unvested stock options outstanding, and the weighted average vesting period for those options was 3 years. 

  

Warrants

 

At September 30, 2020, the Company had outstanding warrants to purchase the Company’s common stock which were issued in connection with multiple financing arrangements. Information relating to these warrants is summarized as follows:

 

Warrants

 

Remaining

Number

Outstanding

 

 

Weighted

Average

Remaining Life (Years)

 

 

Weighted

Average

Exercise Price

 

Warrants-Financing

 

 

86,957

 

 

 

2.80

 

 

$ 1.15

 

Warrants-Issued with Convertible Notes

 

 

600,000

 

 

 

3.23

 

 

$ 0.75

 

Warrants - Financing

 

 

360,577

 

 

 

4.02

 

 

$ 0.78

 

Warrants A – Financing (expired July 2020)

 

 

-

 

 

 

-

 

 

$ -

 

Warrants B – Financing

 

 

28,072,364

 

 

 

4.02

 

 

$ 0.16

 

Total

 

 

29,119,898