7. Stockholders' Equity | Fiscal 2017 Stock Transaction During the year ended February 29, 2016, the Company issued 3,312,811 common shares to Robert Monster, CEO, in accordance with his employment agreement date May 18, 2015. The shares were valued based on the employment agreement date. During the year ended February 29, 2016, $779,325 was expensed related to these shares. During the three months ended May 31, 2016, $214,518 was expensed related to these shares. The May 18, 2016, the Company granted 8,292,309 common shares to Robert Monster, CEO, in accordance with his employment agreement date May 18, 2016 which are earned monthly over the new employment agreement which ends on May 18, 2018, a period of two years. The shares were valued based on the employment agreement date. During the three months ended May 31, 2016, $36,918 was expensed related to these shares. On March 9, 2016, the Company signed an employment agreement with Kenny Holloway for the period from March 9, 2016 through March 31, 2016. Included in the employment agreement is a common stock grant of 350,000 which vests monthly over the term of the employment agreement. During the three months ended May 31, 2016, $6,756 was expensed related to this agreement. On March 9, 2016, the Company signed an employment agreement with Chris Maxwell for the period from March 9, 2016 through March 31, 2016. Included in the employment agreement is a common stock grant of 600,000 which vests monthly over the term of the employment agreement. During the three months ended May 31, 2016, $11,581 was expensed related to this agreement. During the three months ended May 31, 2016, the Company received cash of $539,500 for shares of common stock which were not issued as of May 31, 2016; therefore, the stock payable increased from $37,500 at February 29, 2016 to $577,000 as of May 31, 2016. During the three months ended May 31, 2016, the Company sold shares to two related party investors at terms below the market price and share prices offered other investors. As a result, the Company recorded additional stock compensation expense of $30,450 to additional paid in capital to account for the preferential common share pricing. Fiscal 2016 Stock Transaction During the year ended February 29, 2016, the Company entered into stock purchase agreements and issued 4,927,000 restricted common shares at $0.10 per share, for total cash proceeds of $895,250. The restricted common shares were valued based at the cash sales price of $0.10. Each of these shares included 1 year warrants with an exercise price of $0.15. The fair market value of the warrants issued during the year ended February 29, 2016 was $152,628. The relative fair market value of the shares and warrants to the cash received were $179,906 and $98,594, respectively. On March 5, 2016, we acquired all of the assembled workforce, patents, intellectual property, technology, trademarks, trade names, copyrights, mask works and registrations, computer software, trade secrets and non-compete agreements related to the Cloud.Market business, pursuant to an agreement dated March 5, 2016 among the Company and the owner of Cloud.Maket in consideration for our issuance of 750,000 shares of our common stock and $7,500 of cash consideration payable to the owner of Cloud.Market. The agreement included customary representations, warranties, and covenants by us and the Cloud.Market owner. See further details in Note 16. On February 10, 2016, Robert Monster, CEO converted $129,231 of his accrued salary into 1,292,310 common shares and 1 year stock options with an exercise price of $0.15. The shares and warrants were valued on the conversion date in the amounts of $109,846 and $19,385, respectively. As the value of the shares and warrants equaled the conversion amount of accrued salary, no gain or loss was recorded as a result of this transaction. During the year ended February 29, 2016, 41,000 common shares were issued for stock payables from the 2015 fiscal year which amounted to $11,500 which was previously recorded as a stock payable as of February 28, 2015. Stock Warrants As of May 31, 2016, the Company had 4,660,000 warrants outstanding with an average exercise price of $0.14. The warrants expire one-ten years from their date of issue and have a weighted average remaining exercise period as of May 31, 2016 of 4.45 years. As of February 29, 2016, the Company had 4,510,000 warrants outstanding with an average exercise price of $0.14. The warrants expire one-ten years from their date of issue and have a weighted average remaining exercise period as of February 29, 2016 of 4.70 years. Stockholders purchasing stock during the fourth quarter of fiscal year 2016 were granted a one year warrant for each share of stock purchased. The $0.15 warrants vested immediately and expire January 1, 2017. On March 4, 2016, three individuals were issued 30,000 warrants as compensation for services to purchase shares of the Company stock at $0.10 per share. The warrants vested immediately and expire March 4, 2026. The total estimated value using the Black-Scholes Model, based on a volatility rate of 180% and a call option value of $0.08 was $11,948. On December 4, 2015, one board member was issued 200,000 warrants as compensation to purchase shares of the Company stock at $0.10 per share. The warrants vested immediately and expire December 3, 2025. The total estimated value using the Black-Scholes Model, based on a volatility rate of 125% and a call option value of $0.13 was $25,994. On December 4, 2015, one consultant was issued 200,000 warrants as compensation to purchase shares of the Company stock at $0.10 per share. The warrants vested immediately and expire December 3, 2025. The total estimated value using the Black-Scholes Model, based on a volatility rate of 125% and a call option value of $0.13 was $25,944. On September 10, 2015, one consultant was issued 200,000 warrants as compensation to purchase shares of the Company stock at the closing price as of September 9, 2015 of $0.30 per share. The warrants vested immediately and expire on September 10, 2025. The total estimated value using the Black-Scholes Model, based on a volatility rate of 121% and a call option value of $0.285 was $57,001. On September 10, 2015, one consultant was issued 200,000 warrants as compensation to purchase shares of the Company stock at the price of $0.30 per share. The warrants vested immediately and expire on September 10, 2025. The total estimated value using the Black-Scholes Model, based on a volatility rate of 121% and a call option value of $0.285 was $57,001. On September 10, 2015, one consultant was issued 100,000 warrants as compensation to purchase shares of the Company stock at the price of $0.30 per share. The warrants vested immediately and expire on September 10, 2025. The total estimated value using the Black-Scholes Model, based on a volatility rate of 121% and a call option value of $0.285 was $28,500. On May 5, 2015, Jeffrey Mills, a Director, was issued 200,000 warrants as compensation to purchase shares of the Company stock at the price as of May 4, 2015 of $0.25 per share. The warrants vested immediately and are exercisable until May 5, 2025. The total estimated value using the Black-Scholes Model, based on a volatility rate of 125% and a call option value of $0.24 was $47,817. On May 5, 2015, one consultant was issued 200,000 warrants as compensation to purchase shares of the Company stock at the price of $0.25 per share. The warrants vested immediately and are exercisable until May 5, 2025. The total estimated value using the Black-Scholes Model, based on a volatility rate of 125% and a call option value of $0.24 was $47,817. On May 5, 2015, one consultant was issued 50,000 warrants as compensation to purchase shares of the Company stock at the price of $0.25 per share. The warrants vested immediately and are exercisable until May 5, 2025. The total estimated value using the Black-Scholes Model, based on a volatility rate of 125% and a call option value of $0.24 was $11,954. On May 5, 2015, Darvin Habben, Chairman of the Board, was issued 400,000 warrants as compensation to purchase shares of the Company stock at the price of $0.25 per share. The warrants vested immediately and are exercisable until May 5, 2025. The total estimated value using the Black-Scholes Model, based on a volatility rate of 125% and a call option value of $0.24 was $95,634. On April 3, 2015, one consultant was issued 300,000 warrants as compensation to purchase shares of the Company stock at the price of $0.15 per share. The warrants vested immediately and are exercisable until April 3, 2025. The total estimated value using the Black-Scholes Model, based on a volatility rate of 122% and a call option value of $0.14 was $42,808. The Company utilized the following key assumptions in computing the fair value of the warrants using the Black-Scholes pricing model: April 3, May 5, September 10, 2015 2015 2015 Weighted-average volatility 122 % 125 % 121 % Expected dividends None None None Expected term (in years) 10.00 10.00 10.00 Weighted-average risk-free interest rate 1.92 % 2.19 % 2.23 % Weighted-average fair value of warrants granted $ 0.14 $ 0.21 $ 0.29 December 4, January 1, March 4, 2015 2016 2016 Weighted-average volatility 122 % 126 % 180 % Expected dividends None None None Expected term (in years) 10.00 1.00 10.00 Weighted-average risk-free interest rate 1.92 % 0.66 % 2.19 % Weighted-average fair value of warrants granted $ 0.14 $ 0.15 $ 0.08 The following table summarizes information about the Company's stock warrant changes during the three months ended May 31, 2016 and the year ended February 29, 2016: Number of Warrants Outstanding - February 28, 2015 700,000 Granted 4,510,000 Canceled or expired (700,000 ) Outstanding - February 28, 2016 4,510,000 Granted 30,000 Canceled or expired - Outstanding - May 31, 2016 4,540,000 Exercisable at May 31, 2016 4,540,000 The following table summarizes information about stock warrants outstanding as of May 31, 2016: Exercise Price Number Outstanding Weighted Average Remaining Life (years) Weighted Average Exercise Price Number Exercisable Weighted Average Exercisable Price $ 0.25 300,000 9.08 $ 0.24 300,000 $ 0.24 $ 0.25 850,000 9.17 $ 0.24 850,000 $ 0.24 $ 0.30 500,000 9.50 $ 0.28 500,000 $ 0.28 $ 0.10 400,000 9.75 $ 0.13 400,000 $ 0.13 $ 0.15 2,490,000 0.83 $ 0.07 2,490,000 $ 0.07 $ 0.15 - $0.30 4,540,000 4.70 $ 0.14 4,540,000 $ 0.14 The Company recorded stock-based compensation expense of $11,948 and $246,030 for all outstanding stock warrants for the three months ended May 31, 2016 and 2015, respectively. This expense is included in selling, general and administrative expense. |