Note 9. EQUITY | The Company has authorized the issuance of 500,000 shares of Series A preferred stock, 500,000 shares of Series C preferred stock, 4,000,000 shares of other preferred stock and 4,000,000,000 shares of other common stock. COMMON STOCK 2015 Issuances On January 5, 2015, the Company issued 33,334 shares of common stock for a subscription received in December 2014. The subscription consisted of 33,334 shares of common stock and 12,500 warrants to purchase one share of common stock for each warrant, for net cash proceeds of $25,000. The warrants have an exercise price of $1.25 per share and expire three years after the date of issuance. The relative fair value of the common stock was $13,702 and was recorded as a stock payable as of December 31, 2014. As of March 31, 2015, the warrants remain unissued. In January 2015, the Company issued 157,000 shares of its common stock to settle stock payables in an amount of $256,002. On February 3, 2015, the Company issued 25,000 shares of its common stock to a consultant with a professional services agreement. The shares were valued at $41,250, based on the market price on the date of grant and were recorded as compensation expense. On February 28, 2015, the Company entered into a stock for services agreement with Michael Reysack, the Company's Investor Relations Officer, to issue 156,139 shares of common stock for services. The fair value of these shares was $257,629 based on the market price on the date of grant. In February 2015, the Company issued several subscription units that consisted of common stock and warrants. The Company received subscriptions to acquire 113,335 shares of common stock and 42,500 warrants to purchase one share of common stock for each warrant, for net cash proceeds of $85,000. The warrants have an exercise price of $1.25 per share and expire three years after the date of issuance. On April 3, 2015, the Company received a subscription for 140,000 shares of common stock and warrants to purchase 52,500 shares of common stock for each warrant, for net cash proceeds of $105,000. The warrants have an exercise price of $1.25 per share and expire three years of the date of issuance. The relative fair value of the warrants calculated based on the Black-Scholes model was $40,368. On April 28, 2015, the Company issued 30,000 shares of common stock to a third party in conjunction with the annual line of credit fee with Denver Savings Bank. The shares were valued at $37,500, based on the market price on the date of grant and will be recorded as interest expense. On April 28, 2015, the Company issued 2,600 shares of common stock to a third party in conjunction with a professional services agreement entered into on December 19, 2014. The shares were valued at $3,250, based on the market price on the date of grant and is recorded as compensation expense. On June 6, 2015, the Company issued 25,000 shares of common stock to a third party in conjunction with a professional services agreement entered into on December 19, 2014. The shares were valued at $31,250, based on the market price on the date of grant and is recorded as compensation expense. On June 23, 2015, the Company issued 500,000 shares of common stock to a third party in conjunction with a professional services agreement. The shares were valued at $525,000, based upon he market price on the date of grant and is recorded as compensation expense. Options We have one equity compensation plan, the Spotlight Innovation Inc. 2009 Stock Option Plan. A summary of the stock option activity for the nine months ended September 30, 2015 is presented below. Options Weighted-Average Exercise Price Aggregate Intrinsic Value Outstanding December 31, 2014 5,200 $ 359.04 $ - Granted - - - Exercised - - - Expired - - - Outstanding September 30, 2015 5,200 $ 359.04 $ - Exercisable September 30, 2015 5,200 $ 359.04 $ - Warrants During the nine months ended September 30, 2015, the Company received subscriptions to acquire 113,335 shares of common stock and 42,500 warrants to purchase one share of common stock each, for net cash proceeds of $85,000. The warrants have an exercise price of $1.25 per share, and expire three years of the date of issuance. The relative fair value of the warrants based on the Black-Scholes model was $38,413. As of September 30, 2015, the Company has recorded the relative fair value as a warrant payable. The Company issued warrants to purchase 135,000 shares of common stock in conjunction with the Additional Convertible Notes during January 2015. The exercise price is equal to the lower of: (i) 50% of the prior 20 days average market price on the date of exercise, or ii) $0.50 per share. However, in no event will the exercise price be lower than $0.25 per share. The warrants have a term of three years. The relative fair value of the warrants based on the Black-Scholes model was $67,985. The Company granted warrants to purchase 250,000 and 300,000 shares of common stock to related parties in conjunction with a convertible note dated March 27, 2015. The warrants have an exercise price of $1.50 per share, and expire thirty-six (36) months from the date of repayment or conversion of the convertible note. The relative fair value of the warrants based on the Black-Scholes model was $652,504. As of September 30, 2015, the Company had issued warrants to purchase 300,000 common shares and recorded the relative fair value of the unissued warrants of $277,598 as a warrant payable. On March 30, 2015, the Company issued warrants to purchase 359,620 shares of common stock to a related party in conjunction with a settlement of an outstanding payable in the amount of $419,413. The warrants have an exercise price of $1.25 per share, and expire five years from the date of issuance. The fair value of the warrants based on the Black-Scholes model was $449,398. Accordingly, the Company recorded a loss on extinguishment of debt of $29,984. As of September 30, 2015, the Company has recorded the relative fair value as a warrant payable. On June 3, 2015, the Company issued warrants to purchase 200,000 shares of common stock to an unrelated third party in conjunction to a services agreement. The warrants were priced at $1.25 per share and expire in 1.7 years from issuance. The fair value of the warrants based upon the Black-Scholes model is $246,830. On June 23, 2015, the Company issued warrants to purchase 1,000,000 shares of common stock to an unrelated party in conjunction to a services agreement. The warrants have an exercise price of $1.25 per share, and expire in 2.2 years from issuance. The fair value of the warrants based upon the Black-Scholes model is $1,043,457. The fair value of the above warrants was determined by using the Black-Scholes option-pricing model. Variables used in the model for the warrants issued include: i) discount rates ranging from 1.07% to 1.42%; ii) expected terms ranging from 3.00 to 5.00 years; iii) expected volatility ranging from 328.77% to 406.58%; iv) zero expected dividends and v) stock price of $1.25 to $1.65. During the nine months ended September 30, 2015, the Company issued 862,500 warrants that were granted in the year ended December 31, 2014 and were recorded as a warrant payable. The Company recorded $561,573 in additional paid-in capital for the issuance of the warrants in satisfaction of the warrants payable. There are currently 2,159,620 warrants that the Company has not issued as of September 30, 2015. The fair value of these warrants was $2,402,513. A summary of the warrant activity for the nine months ended September 30, 2015 is presented below: Warrants Weighted-Average Exercise Price Aggregate Intrinsic Value Outstanding December 31, 2014 1,364,171 $ 1.40 $ - Granted 964,531 1.25 - Exercised - - - Expired/cancelled (100,000 ) $ 1.29 - Outstanding September 30, 2015 2,228,702 $ 1.94 - Exercisable September 30, 2015 2,228,702 $ 1.94 $ - The weighted average remaining contractual term of the outstanding warrants and exercisable warrants as of September 30, 2015 was 3.27 years. |