Quarterly report pursuant to Section 13 or 15(d)

Warrants And Options

v2.4.0.8
Warrants And Options
3 Months Ended
Mar. 31, 2014
Notes to Financial Statements  
Note 7. Warrants And Options

a)   Warrants

 

On January 28, 2014, the Company issued 10,000 warrants to a consultant for services at an exercise price of $2.40, exercisable immediately for three years. The warrants were valued at $21,500 using the Black-Scholes Option Pricing model using the following assumptions: Three-year term, $2.26 stock price, $2.40 exercise price, 229% volatility, 0.75% risk free rate.

 

On February 26, 2014, the Company issued 1,500,000 warrants attached to the issue of 1,500,000 shares for cash totaling $3,000,000. The Company has valued these warrants at $3,995,546 and treated this amount as a derivative liability, in accordance with ASC 815. The warrants are exercisable immediately for five years at an exercise price of $2.20.

 

On February 26, 2014, the Company issued 30,975 warrants to agents as part remuneration in respect of the issuance of 1,500,000 shares for cash totaling $3,000,000. The warrants were valued at $82,507 using the Black-Scholes Option Pricing model using the following assumptions: Five-year term, $2.68 stock price, $2.20 exercise price, 241% volatility, 1.5% risk free rate. The Company has treated this amount as a derivative liability, in accordance with ASC 815. Each warrant is exercisable immediately for five years at an exercise price of $2.20 per share.

 

Below is a table summarizing the warrants issued and outstanding as of March 31, 2014.

 

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  
                          -12/20/19        
06/10/13     29,750       2.00       5   06/10/18     59,500  
08/07/13     45,000       2.40       3   08/07/16     108,000  
11/25/13     456,063       2.40       5   11/25/18     1,094,551  
12/31/13     64,392       2.40       5   12/31/18     154,541  
01/28/14     10,000       2.40       3   01/28/17     24,000  
02/26/14     1,530,975       2.20       5   02/26/19     3,368,145  
03/31/14     3,456,924       1.95       4.7     $ 6,756,489  

 

 b)   Options

 

On November 17, 2011, the Company adopted and approved the 2011 Equity Incentive Plan for the directors, officers, employees and key consultants of the Company. Pursuant to the Plan, the Company is authorized to issue 900,000 restricted shares, $0.001 par value, of the Company’s common stock.

 

Below is a table summarizing the options issued and outstanding as of March 31, 2014.

 

Date   Number     Exercise     Contractual   Expiration   Value if  
Issued   Outstanding     Price $     Life (Years)   Date   Exercised $  
                                   
11/25/11     690,000       3.00-5.00       3   05/25/15-11/25/17     2,760,000  
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  
09/02/13     16,300       2.35-4.35       3   03/02/14-09/02/16     54,605  
03/31/14     873,300     $ 3.89       3     $ 3,398,855  

 

Total remaining unrecognized compensation cost related to non-vested stock options is approximately $102,000 and is expected to be recognized over a period of two years.