STOCK-BASED COMPENSATION AND OTHER EQUITY BASED PAYMENTS | 9 Months Ended |
Sep. 30, 2013 |
Disclosure Of Compensation Related Costs, Share-Based Payments [Abstract] | ' |
STOCK-BASED COMPENSATION AND OTHER EQUITY BASED PAYMENTS | ' |
Note D - STOCK-BASED COMPENSATION AND OTHER EQUITY BASED PAYMENTS |
|
Stock-based expense included in our net loss for the three months and nine months ended September 30, 2013 consisted of a credit of $3,967 and a charge of $88,969 respectively for stock options granted to officers and directors. The credit was related to options being forfeited prior to their vesting schedule where expense had been previously recorded. Stock-based expense included in our net income for the three months and nine months ended September 30, 2012 was $28,953 and $186,859 respectively. |
|
As of September 30, 2013, there was $56,784 of unrecognized cost related to stock option and warrant grants. The cost is to be recognized over the remaining vesting periods that average approximately 2.75 years. |
|
In connection with their election to the Board of Directors, on July 25, 2013, the Company granted to Mr. Henry Kaplan, Mr. Kevin Kowbel, and Mr. Eric Winger each an option to purchase 1,500,000 shares of the Company’s common stock. Upon his appointment to Interim Chief Executive Officer, Mr. Kowbel returned his options back to the Company. As a result, only the options for Messrs. Kaplan and Winger vest 250,000 shares every six months, have an exercise price of $0.027, and expire on July 25, 2023. The fair value of each option granted is $0.020 and was estimated on the date of grant using the Black-Scholes pricing model with the following assumptions: dividend yield at 0%, risk-free interest rate of 1.91%, an expected life of 5 years, and volatility of 98%. The aggregate computed value of these options is $60,124, and this amount will be charged as an expense over the three-year vesting period. There is no expense related to Mr. Kowbel as he returned all of the options granted to him back to the Company. |
|
Due to the expiration of their terms as directors of the Company, Dr. Joseph McKenzie and Mr. David Eckoff’s previously granted options to purchase 3,000,000 shares of the Company’s common stock were forfeited per the option agreement with them. |
|
|
Due to his termination as CEO, Mr. Norris forfeited his potential 14,000,000 options to purchase the Company’s common stock as was outlined in his temporary employment contract awarded to him in December 2012. In addition, due to Mr. Sumio Takeichi resigning from the Board of Directors, his option to purchase 1,500,000 shares of the Company’s common stock was also forfeited per the option agreement with him. |
|
The following schedule summarizes combined stock option and warrant information for the nine months ended September 30, 2013 and the twelve months ended December 31, 2012: |
|
| | Option and | | | Weighted | | | | | | | | | |
| Warrant | Average | | | | | | | | |
2012 | Shares | Exercise Price | | | | | | | | |
Outstanding, January 1, 2012 | | | 30,291,667 | | | $ | 0.16 | | | | | | | | | |
Granted | | | 1,000,000 | | | $ | 0.05 | | | | | | | | | |
Exercised | | | (473,334 | ) | | $ | 0.07 | | | | | | | | | |
Forfeited | | | (3,000,000 | ) | | $ | 0.12 | | | | | | | | | |
Expired un-exercised | | | (15,568,333 | ) | | $ | 0.21 | | | | | | | | | |
Outstanding, December 31, 2012 | | | 12,250,000 | | | $ | 0.1 | | | | | | | | | |
| | | | | | | | | | | | | | | | |
2013 | | | | | | | | | | | | | | | | |
Granted | | | 10,000,000 | | | $ | 0.03 | | | | | | | | | |
Exercised | | | - | | | | - | | | | | | | | | |
Forfeited | | | (9,500,000 | ) | | $ | 0.04 | | | | | | | | | |
Expired un-exercised | | | (1,500,000 | ) | | $ | 0.08 | | | | | | | | | |
Outstanding, September 30, 2013 | | | 11,250,000 | | | $ | 0.07 | | | | | | | | | |
|
The following schedule summarizes combined stock option and warrant information as of September 30, 2013: |
| | | | | | | | | | | | |
Exercise Prices | | Number | | | Weighted- | | | Number | | | Weighted | |
Outstanding | Average | Exercisable | Average |
| Remaining | | Remaining |
| Contractual | | Contractual Life |
| Life (years) | | (years) of |
| | | Exercisable |
| | | Warrants and |
| | | Options |
| | | | | | | | | | | | | | | | |
$0.03 | | | 3,000,000 | | | | 9.75 | | | | - | | | | 9.75 | |
$0.03 | | | 1,500,000 | | | | 9.5 | | | | 250,000 | | | | 9.5 | |
$0.04 | | | 1,000,000 | | | | 4.5 | | | | 1,000,000 | | | | 4.5 | |
$0.05 | | | 1,500,000 | | | | 9.5 | | | | - | | | | 9.5 | |
$0.05 | | | 1,000,000 | | | | 4.25 | | | | 1,000,000 | | | | 4.25 | |
$0.08 | | | 750,000 | | | | 0.75 | | | | 750,000 | | | | 0.75 | |
$0.19 | | | 2,500,000 | | | | 7 | | | | 2,500,000 | | | | 7 | |
Total | | | 11,250,000 | | | | | | | | 5,500,000 | | | | | |
|
The weighted average remaining life of all outstanding warrants and options at September 30, 2013 are 7.5 years. As of September 30, 2013, the aggregate net intrinsic value of all options and warrants outstanding is $826,000. |