Stockholders' Equity Note Disclosure [Text Block] | NOTE 7 STOCKHOLDERS’ EQUITY (DEFICIT) On June 17, 2016, third July 27, 2016 one 15,463.7183 15,463.7183 one 100 100 $0.000001 $0.0001 5 20 Stock-Based Compensation In connection with the Merger, all of the issued and outstanding options to purchase shares of Prior Protagenic common stock converted, on a 1 1 New Options 2006 2006 The Plan is authorized to issue up to 2,000,000 one five ten There were 2,592,229 September 30, 2016. Expected dividend yield 0% Risk free interest rate 1.01% - 2.43% Expected life in years 5 Expected volatility 85% - 213% The following is an analysis of the stock option grant activity under the Plan: Exercise Weighted Average Number Price Exercise Price Stock Options Outstanding January 1, 2016 1,707,744 $ 0.84 Granted 1,301,084 $ 1.25 Expired (416,599 ) Outstanding September 30, 2016 2,592,229 $ 1.04 On February 12, 2016, 100,000 2006 $1.25 ten three 35 0.18 2,778 $10,383 $5,192 nine three September 30, 2016 March 31, 2016, On April 15, 2016, 40,000 5,000 10 24 $1.25 175,000 On April 15, 2016, 1,008,299 10 12 48 $1.25 During the quarter, 17,785 3 $1.25 The total number of options granted and vested during the nine September 30, 2016 1,974,445 133,229, 1,974,445 $1.25 The Company recognized compensation expense related to options issued of $450,566 nine September 30, 2016. On June 17, 2016, 2016 2006 8 June 20, 2016. Warrants: In connection with the Merger, all of the issued and outstanding warrants to purchase shares of Prior Protagenic common stock, converted, on a 1 1 New Warrants Simultaneous with the Merger and the Private Offering, New Warrants to purchase 3,403,367 $1.05 $665,000 $35,000 five 295,945 $1.25 127,346 $1.25 423,291 6. A summary of warrant issuances are as follows: Exercise Weighted Average Number Price Exercise Price Warrants Outstanding January 1, 2016 3,403,367 $ 1.05 Granted 423,291 $ 1.25 Outstanding September 30, 2016 3,826,658 $ 1.07 | NOTE 6 Common Stock The Company adopted a certificate of amendment to the Company’s restated certificate of incorporation to increase the number of authorized shares of its $.001 10,000,000 20,000,000 October 2, 2015. No December 31, 2015 2014. Stock-Based Compensation On March 15, 2006, 2006 140,000 April 1, 2012, 2,000,000 one five ten December 31, 2015 2014, 490,000 240,000 $1.25 $1.00 2015 2014 six five one Management has determined that for each round of stock options granted, it was reasonable to estimate the fair value of the common stock options using the Black Scholes option pricing model. Accordingly, the Company has accounted for options using this calculated value method. Based on the fact that the Company is a privately held company with no revenue, management has estimated its expected future equity volatility factor in valuing the Company’s common stock equivalents by starting with its historical volatility adjusted for the volatility of equity interests from comparable publicly traded and privately held published companies to arrive at such industry benchmarks to evaluate. The fair value of each stock option granted and warrant issued during 2015 2014 2015 2014 Expected dividend yield 0% 0 % Risk free interest rate 1.66% - 2.43% 2.30 % Expected life in years 10 10 Expected volatility 85% 85 % No December 31, 2015 2014. December 31, 2015, no $190,751 $85,168 December 31, 2015 2014, Stock-Based Compensation (continued) As of December 31, 2015 2014, 292,256 782,256, December 31, 2015 $290,985, The following is an analysis of the stock option grant activity under the Plan: Exercise Weighted Average Number Price Exercise Price Stock Options Outstanding January 1, 2014 977,744 $ 0.60 Granted 240,000 $ 1.00 Outstanding December, 31, 2014 1,217,744 $ 0.68 Granted 490,000 $ 1.25 Outstanding December, 31, 2015 1,707,744 $ 0.84 The following is an analysis of the vested and non-vested stock options under the Plan as of December 31, 2015: Number of Options Expiration Date Remaining Contractual Life (Years) Exercise Price 104,150 March 1, 2016 0.17 $ 0.26 312,449 March 15, 2016 0.21 $ 0.26 55,000 August 1, 2016 0.59 $ 0.26 60,000 November 1, 2016 0.84 $ 0.26 21,145 February 1, 2017 1.09 $ 1.00 290,000 March 1, 2021 5.25 $ 1.00 10,000 June 10, 2021 5.45 $ 1.00 50,000 April 1, 2022 6.25 $ 1.00 75,000 December 1, 2022 6.92 $ 1.00 90,000 March 1, 2024 8.17 $ 1.00 215,000 March 1, 2025 9.17 $ 1.25 75,000 March 9, 2025 9.19 $ 1.25 150,000 March 1, 2027 11.17 $ 1.00 200,000 January 22, 2030 14.07 $ 1.25 1,707,744 Warrants The Company has conducted private placement offerings to raise financing since its formation. In connection with the private placement offerings that occurred in 2013, 2011, 2007, $1.00 $0.001 3 $1.00 ten The Company has warrants outstanding as follows: December 31, 2015 December 31, 2014 Financing and stock subscriptions (includes 300,000 warrants to the Major Stockholder and Chairman) 2,100,000 2,100,000 Consultants 350,000 100,000 Major Stockholder and Chairman 953,367 953,367 Total Warrants Issued 3,403,367 3,153,367 A summary of warrant issuances are as follows: Exercise Weighted Average Number Price Exercise Price Warrants Outstanding January 1, 2014 3,153,367 $ 1.01 Granted - $ - Outstanding December, 31, 2014 3,153,367 $ 1.00 Granted 250,000 $ 1.25 Outstanding December, 31, 2015 3,403,367 $ 1.05 All outstanding warrants are currently exercisable. A summary of warrants issued and outstanding at December 31, 2015 Number of Common Stock Equivalents Expiration Date Remaining Contractual Life(Years) Exercise Price 100,000 01/01/2017 1.2 $ 1.25 675,000 07/07/2021 5.5 to 6.7 $ 1.00 2,628,367 12/20/2023 7.3 to 8.1 $ 1.05 3,403,367 The Company recognized stock-based compensation expense pertaining to the warrants issued of $287,878 $0 December 31, 2015 2014, As of December 31, 2015, 1,253,367 417,789 $1.00 10 May 19, 2021 100,000 February18, 2023 317,789 |