STOCKHOLDERS' EQUITY | 3 Months Ended |
Mar. 31, 2015 |
Equity [Abstract] | |
STOCKHOLDERS' EQUITY | NOTE 6 – STOCKHOLDERS' EQUITY |
|
Common Stock and Warrants |
|
On January 5, 2015, the Company issued 8,146,225 Units of its securities in satisfaction of accrued liabilities comprised of $325,849 of compensation owed to eight directors and members of management at the price of $0.04 per share. Each Unit consisted of one share of common stock and a five year warrant to purchase one share of common stock at an exercise price of $0.04 per share. As a result of this transaction, the Company issued 8,146,225 shares of common stock and 8,146,225 warrants to purchase our common stock. |
|
In January 2015, the Company issued a total of 3,700,000 shares of common stock to consultants for services rendered at the price of $0.035 per share. |
|
On February 12, 2015, the Company issued a total of 15,250,000 shares of common stock to employees and consultants for services rendered at the price of $0.0286 per share. |
In March 2015, the Company issued a total of 8,683,333 shares of common stock to consultants for services rendered at the price of $0.033 per share. |
|
During the quarter ended March 31, 2015, the Company issued a total of 977,233 shares of common stock to consultants for services rendered at the price ranging from $0.06 to $0.50 per share. |
|
During the quarter ended March 31, 2015, the Company issued 1,770,346 shares of common stock to two officers and an employee as part of their compensation at the price of $0.055 per share. |
|
As of March 31, 2015, the Company had 25,418,525 warrants to purchase common stock. All outstanding warrants have a weighted average price of $0.11 per share and have a weighted average remaining life of 4.03 years. |
|
The following table summarizes warrants that are issued, outstanding and exercisable |
|
| | | | Warrants Issued & Outstanding | | |
Exercise | | Expiration | | 31-Mar | | | 31-Dec | | |
Price | | Date | | 2015 | | | 2014 | | |
$ | 0.25 | | 14-Mar-19 | | | 3,495,000 | | | | 3,495,000 | | |
$ | 0.25 | | 21-Mar-19 | | | 3,480,000 | | | | 3,480,000 | | |
$ | 0.25 | | 6-Jun-19 | | | 2,022,300 | | | | 2,022,300 | | |
$ | 0.05 | | 16-Oct-19 | | | 150,000 | | | | 150,000 | | |
$ | 0.04 | | 31-Dec-19 | | | 8,125,000 | | | | 8,125,000 | | |
$ | 0.04 | | 5-Jan-20 | | | 8,146,225 | | | | - | | |
| | | | | | | | | | | | |
| | | | | | 25,418,525 | | | | 17,272,300 | | |
|
Stock Options |
|
On February 12, 2015, the Company issued a total of 10,375,000 options to purchase shares of common stock to employees and consultants as compensation at an exercise price of $0.0286 per share. The total fair value of the options at the date of the grant was $291,427. The options vested immediately and compensation expense of $291,427 was recorded on the grant date. The fair value was estimated using the Black-Scholes option pricing model, taking into account the grant date exercise price of $0.0286, an expected life of the option of 2.5 years, an expected volatility of 211.1%, expected dividends on the stock of 0 and a risk-free interest rate for the term of the option of 1.02%. |
|
The following table summarizes the stock options that are issued, outstanding and exercisable |
|
| | | Stock Options Issued & Outstanding | |
Exercise | | Expiration | 31-Mar | | 31-Dec | |
Price | | Date | 2015 | | 2014 | |
| $ | 0.286 | | 12-Feb-20 | | | 10,375,000 | | | | 0 | |