Quarterly report pursuant to Section 13 or 15(d)

Warrants And Options

v2.4.0.8
Warrants And Options
6 Months Ended
Jun. 30, 2013
Warrants And Options  
Note 7. Warrants And Options

During the six month period ended June 30, 2013, the Company issued 29,750 warrants to an agent as part remuneration in respect of the issuance of 297,500 shares for net proceeds of $534,500. The Company has valued the warrants at $71,918. Each warrant is exercisable immediately for five years at an exercise price of $2.00.

 

During the six month period ended June 30, 2013, the Company issued 200,000 warrants to a consultant for services at an exercise price of $2.47, expiring three years after vesting. 25,000 warrants vest immediately, and the vesting of the remaining 175,000 warrants is contingent upon the achievement of specific milestones. The Company estimates that vesting of these latter warrants will take place over the three years to March 2016. The warrants were valued at $456,367 using the Black-Scholes Option Pricing model using the following assumptions: Three-year term, $2.35 stock price, $2.47 exercise price, 253% volatility, 0.38% risk free rate.

 

During the year ended December 31, 2012, the Company issued 50,000 warrants for investor relations services rendered to the Company. The warrants are exercisable immediately for three years at an exercise price of $3.25. The warrants were valued at $145,431 using the Black-Scholes Option Pricing model using the following assumptions: Three-year term, $3.00 stock price, $3.25 exercise price, 251% volatility, 0.32% risk free rate. These warrants were cancelled by mutual agreement for no consideration during the six month period ended June 30, 2013.

 

Below is a table summarizing the warrants issued and outstanding as of June 30, 2013.

 

Date   Number     Exercise     Contractual   Expiration   Value if  
Issued   Outstanding     Price $     Life (Years)   Date   Exercised $  
                                   
03/15/11     200,000       0.50       5   3/15/2016     100,000  
03/24/11     100,000       0.50       5   3/24/2016     50,000  
04/01/11     100,000       0.50       5   4/1/2016     50,000  
06/21/11     100,000       0.50       5   6/21/2016     50,000  
07/13/11     250,000       1.05       5   07/13/16     262,500  
05/11/12     344,059       2.60       4   05/10/16     894,553  
05/11/12     26,685       1.75       3   05/10/15     46,699  
03/20/13     200,000       2.47       3   03/20/16     494,000  
                          -03/20/19        
06/10/13     29,750       2.00       5   06/10/18     59,500  
06/30/13     1,350,494       1.49       4.4     $ 2,007,252  

 

Options to purchase 100,000 shares were granted on December 13, 2012. These options are exercisable immediately, and expire three years from the date of grant, at an exercise price of $3.01.

 

Options to purchase 37,000 shares were granted on March 20, 2013. These options vest in equal six monthly installments over three years from the date of grant, and expire three years after the vesting dates. The exercise prices are $2.35 for options vesting in the first year, $3.35 for options vesting in the second year, and $4.35 for options vesting in the third year.

 

The Company has calculated the estimated fair market value of the options granted to employees and non-employees in exchange for services using the Black-Scholes Option Pricing model and the following assumptions.

 

a)   100,000 options granted December 13, 2012 --stock price at valuation, $3.15; expected term of 3 years, exercise price of $3.01, a risk free interest rate of 0.34%, a dividend yield of 0% and volatility of 251%.

 

b)   37,000 options granted March 20, 2013 --stock price at valuation, $2.35; expected term of 3 years, exercise prices of $2.35-$4.35, a risk free interest rate of 0.38%, a dividend yield of 0% and volatility of 253%.

 

During the six month period ended June 30, 2013, 20,000 options expired following termination of employment.

 

Below is a table summarizing the options issued and outstanding as of June 30, 2013.

 

Date   Number     Exercise     Contractual   Expiration   Value if  
Issued   Outstanding     Price $     Life (Years)   Date   Exercised $  
                                   
11/25/11     700,000       3.00-5.00       3   05/25/15-11/25/17     2,790,000  
09/01/12     30,000       4.31-6.31       3   03/01/16-09/01/18     159,300  
12/13/12     100,000       3.01       3   12/13/15     301,000  
03/20/13     37,000       2.35-4.35       3   09/20/16-03/20/19     123,950  
06/30/13     867,000     $ 3.89       3     $ 3,374,250