Stockholders' Equity (Deficit) | 9 Months Ended |
Sep. 30, 2014 |
Stockholders Equity Deficit | ' |
Note 4 - Stockholders' Equity (Deficit) | ' |
On May 22, 2014, we filed a certificate of amendment to our Articles of Incorporation increasing the number of our authorized shares from 250,000,000 to 350,000,000 shares with the Nevada Secretary of State. |
|
Non-cash stock-based compensation expense recorded in the three and nine months ended September 30, 2014 and September 30, 2013 is as follows: |
|
| | Three Months Ended | | | Three Months Ended | | | Nine Months | | | Nine Months | |
September 30, | September 30, | Ended | Ended |
2014 | 2013 | September 30, | September 30, |
| | 2014 | 2013 |
| | | | | | | | | | | | |
Awards to employees | | $ | 71,191 | | | $ | - | | | $ | 2,355,669 | | | $ | - | |
Awards to non-employees | | | - | | | | - | | | | 83,314 | | | | 16,875 | |
Total non-cash stock-based compensation expense | | $ | 71,191 | | | $ | - | | | $ | 2,438,983 | | | $ | 16,875 | |
|
Employee and Director awards |
|
During the three months ended September 30, 2014, we did not issue any options to employees or Directors for Director-related services. |
|
During the three months ended June 30, 2014, we issued 10,000,000 options to employees and 5,000,000 options to Directors for Director-related services. |
|
During the three months ended March 31, 2014, we issued 12,401,200 options to employees and 2,624,800 options to Directors for Director-related services. These option grants were issued in conjunction with the cancellation of 7,070,400 options that had previously been issued to employees and Directors. |
|
No stock options were granted to employees or to Directors for Director-related services during the nine months ended September 30, 2013. |
|
During the three months ended September 30, 2014, 100,000 options previously granted to a non-employee Director expired. During the three months ended March 31, 2014, 20,000 options previously granted to an employee expired. These options had vested before expiration. |
|
The following tables summarize information about stock options issued to employees and Directors during the nine months ended September 30, 2014: |
|
| | Shares | | | Weighted-average exercise price | | | Weighted-average exercise life | | | Intrinsic value | |
| | | | | | | | | | | | |
Outstanding at December 31, 2013 | | | 9,489,120 | | | $ | 0.41 | | | | 1.06 | | | $ | - | |
| | | | | | | | | | | | | | | | |
Granted | | | 30,026,000 | | | $ | 0.1 | | | | 4.49 | | | | | |
Cancelled | | | (7,070,400 | ) | | $ | 0.39 | | | | - | | | | | |
Expired | | | (120,000 | ) | | $ | 0.25 | | | | - | | | | | |
Outstanding at September 30, 2014 | | | 32,324,720 | | | $ | 0.13 | | | | 4.19 | | | $ | 671,031 | |
| | | | | | | | | | | | | | | | |
Options exercisable at September 30, 2014 | | | 28,991,386 | | | $ | 0.13 | | | | 4.16 | | | | | |
Options exercisable at December 31, 2013 | | | 9,489,120 | | | $ | 0.41 | | | | 1.06 | | | | | |
|
The following table provides the primary assumptions used to value employee and Director non-cash stock-based compensation for the nine months ended September 30, 2014: |
|
| | For the Nine Months Ended September 30, 2014 | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | |
Weighted-average fair value of options granted | | $ | 0.09 | | | | | | | | | | | | | |
Weighted-average assumptions: | | | | | | | | | | | | | | | | |
Risk-free interest rate | | | 0.65 | % | | | | | | | | | | | | |
Dividend yield | | | - | | | | | | | | | | | | | |
Expected volatility | | | 1.09 | | | | | | | | | | | | | |
Expected option life (years) | | | 2.58 | | | | | | | | | | | | | |
|
Non-employee awards |
|
During the three months ended September 30, 2014, we did not issue any options to non-employee consultants for services. |
|
During the three months ended June 30, 2014, we did not issue any options to non-employee consultants for services. |
|
During the three months ended March 31, 2014, we issued 1,555,000 options to non-employee consultants for services. These option grants were issued in conjunction with the cancellation of 1,352,000 options that had previously been issued to a non-employee. |
|
No stock options were granted to non-employee consultants for services during the nine months ended September 30, 2013. |
|
During the three months ended June 30, 2014, 1,015,600 options previously granted to non-employee consultants for services expired. 1,010,400 of these options had vested before expiration. |
|
During the three months ended March 31, 2014, 1,000,000 options previously granted to non-employee consultants for services expired. These options had vested before expiration. |
|
Services performed by non-employees who were granted options include product/distribution consulting and investor relations related services. The weighted-average fair value for such options that have had a fair value calculation applied ($0.05 for the nine months ended September 30, 2014) was estimated at the date of grant using a Black-Scholes option pricing model. The following weighted-average assumptions were used for the first quarter of 2014 grants: risk-free interest rate of 1.08%, volatility factor of 1.03, and a weighted-average expected life of the option of approximately 3.68 years. |
|
The following table summarizes information about stock options issued to non-employees during the nine months ended September 30, 2014: |
|
| | Shares | | | Weighted-average exercise price | | | Weighted-average exercise life | | | Intrinsic value | |
| | | | | | | | | | | | |
Outstanding at December 31, 2013 | | | 4,137,599 | | | $ | 0.46 | | | | 0.73 | | | $ | - | |
| | | | | | | | | | | | | | | | |
Granted | | | 1,555,000 | | | $ | 0.08 | | | | 2.99 | | | | | |
Cancelled | | | (1,352,000 | ) | | $ | 0.48 | | | | - | | | | | |
Expired | | | (2,015,600 | ) | | $ | 0.47 | | | | - | | | | | |
Outstanding at September 30, 2014 | | | 2,324,999 | | | $ | 0.19 | | | | 2.26 | | | $ | 24,500 | |
| | | | | | | | | | | | | | | | |
Options exercisable at September 30, 2014 | | | 2,324,999 | | | $ | 0.19 | | | | 2.26 | | | | | |
Options exercisable at December 31, 2013 | | | 4,132,399 | | | $ | 0.46 | | | | 0.73 | | | | | |
|
Sales of common stock |
|
During the three months ended June 30, 2014, we received proceeds of $226,284 for the sale of 5,391,795 restricted shares of our common stock to a small group of accredited investors. We also received $8,332 in funds as deposits to be applied to the purchase of 83,316 restricted shares of common stock. |
|
During the three months ended March 31, 2014, we received proceeds of $601,440 for the sale of 26,502,983 restricted shares of our common stock to a small group of accredited investors. |
|
See Note 5 – Equity Commitment and Related Party Transactions for a description of other equity transactions FPS effected during the nine months ended September 30, 2014. |