10. Stock Options and Warrants | 10. Stock Options and Warrants Options On February 7, 2014, the Companys Board of Directors voted to terminate the 2007 Stock Option Plan and adopted the 2014 Equity Incentive Plan (the 2014 Plan), which provides for the issuance of incentive awards of up to 6,150,564 shares of the Companys Common Stock to officers, key employees, consultants and directors. The options exercise price will be no less than the closing price of the Companys shares on the day of issuance. When incentive stock options are granted to an employee who, at the time the incentive stock option is granted, owns stock representing more than 10% of the voting power of all classes of stock of the Company, the per share exercise price will be no less than 110% of the closing price of the Companys shares on the day of issuance. On September 8, 2014, the Company granted an aggregate of 4,690,339 common stock options to certain officers and advisors of the Company. The stock options were granted upon the effectuation of the Reverse Split on September 8, 2014. The options are exercisable at $0.50 per share and expire on February 7, 2024. 3,690,339 of the option vest in twelve quarterly installments beginning February 7, 2014 and 1,000,000 of the options vest in twelve monthly installments beginning February 7, 2014. The total fair value of the award was estimated to be $9,380,675.. On October 21, 2014, the Company granted an aggregate of 450,000 common stock options to certain officers and advisors of the Company. The options are exercisable at $0.50 per share and expire on October 21, 2024. The options vest in four annual installments beginning October 21, 2014. The estimated fair value of each option award granted was determined on the date of effectiveness of the grant using the Black-Scholes option valuation model. The following assumptions were used for the options granted during the year ended June 30, 2015: 2015 Risk-free interest rate 1.44% - 2.48% Expected volatility 312.48% - 321.74% Dividend yield 0.00% Expected option term 2.5 5.9 years Due to timing of the vesting, option amortization expense in the amount of $1,766,833 for options issued in the prior year was recognized for the year ended June 30, 2016. A summary of the status of the Companys stock option plan as of June 30, 2016 and 2015 are as follows: Options Weighted Average Exercise Price Weighted Average Remaining Term (Years) Aggregate Intrinsic Value Outstanding at June 30, 2014 - $ - Granted 5,140,339 0.500 Outstanding at June 30, 2015 5,140,339 0.500 8.675 $ - Exercisable at June 30, 2015 2,650,145 $ 0.500 8.652 $ - Granted - - Outstanding at June 30, 2016 5,140,339 0.500 7.673 $ - Exercisable at June 30, 2016 3,742,754 $ 0.500 7.653 $ - LocatorX Options From January through June 2015, LocatorX granted an aggregate of 300,000 common stock options to certain consultants of the Company and are exercisable at $0.10 per share and expire on December 31, 2020. During the year ended June 30, 2016, LocatorX granted an additional 3,790,000 options to certain consultants and officers and are exercisable at $0.20 per share and expire on December 31, 2020. Options totaling 667,500 shares were forfeited when consultant that had vesting options did not have their contracts renewed. The options vest in twelve quarterly installments. The estimated fair value of each option award granted was determined on the date of effectiveness of the grant using the Black-Scholes option valuation model and the fair value of the options is $16,370 for June 30, 2015 and $387,661 for June 30, 2016. The following assumptions were used for the options granted during the years ended June 30, 2016 and 2015: 2016 2015 Risk-free interest rate 0.45% - 1.07% 0.86% - 1.07% Expected volatility 73.58% - 93.57% 73.58% - 93.57% Dividend yield 0.00% 0.00% Expected option term 1.3 4.4 years 2.9 - 4.4 years Options amortization expense of the LocatorX stock options was $128,161 and $7,307 for the year ended June 30, 2016 and 2015, respectively. A summary of the status of LocatorXs stock options as of June 30, 2016 and 2015 are as follows: Options Weighted Average Exercise Price Weighted Average Remaining Term \(Years) Aggregate Intrinsic Value Outstanding at June 30, 2014 - $ - Granted 300,000 0.100 Outstanding at June 30, 2015 300,000 0.100 5.512 $ - Exercisable at June 30, 2015 45,833 $ 0.100 5.512 $ - Forfeited 667,500 0.170 Granted 3,790,000 0.200 Outstanding at June 30, 2016 3,422,500 0.186 2.557 $ - Exercisable at June 30, 2016 663,333 $ 0.349 2.745 $ - Options totaling 667,500 shares were forfeited when consultant that had vesting options did not have their contracts renewed. Warrants The estimated fair value of the warrants issued was determined on the date of effectiveness of the grant using the Black-Scholes option valuation model. Warrants expense was $152,167 for the year ended June 30, 2016. The following table presents the warrant activity during the years ended June 30, 2016 and 2016 presented on a post 1 for 100 Reverse Split basis: Common Shares Covered by Warrants Weighted Average Exercise Price Weighted Average Remaining Term (Years) Aggregate Intrinsic Value Outstanding at June 30, 2014 1,995,599 $ 0.894 1.879 $ 1,907,927 Granted 900,000 1.167 Expired 69,744 1.334 Outstanding at June 30, 2015 2,965,343 $ 1.118 1.919 $ - Granted 11,666,667 0.060 Expired (1,418,534) 1.352 Outstanding at June 30, 2016 13,213476 $ 0.159 1.813 $ - Exercisable at June 30, 2016 13,213,476 $ 0.159 1.813 $ - The estimated fair value of $152,167 for the warrants was determined on the date of effectiveness of the grant using the Black-Scholes option valuation model. The total warrant expenses were expense immediately during the year ended June 30, 2016. The following assumptions were used for the warrants for the years ended June 30, 2016 and 2015: 2015-2016 Risk-free interest rate 0.99% Expected volatility 186% - 207% Dividend yield 0.00% Expected option term 1 years |