Stock Options | NOTE 6 - STOCK OPTIONS Options issued for mining interest In consideration for mining interests (see Note 3), the Company is obligated to issue stock options to purchase shares of the Company’s common stock based on "fair market price" which for financial statement purposes is considered to be the closing price of the Company's common stock on the issue dates. The following is a summary of the Company’s options issued and outstanding in conjunction with certain mining interest agreements on properties for the three and six months ended October 31, 2016 and October 31, 2015, respectively: For the three and six months ended October 31, 2016 For the three and six months ended October 31, 2015 Options Price (a) Options Price (a) Beginning balance 375,000 $ 0.32 350,000 $ 0.34 Issued - - - - Exercised - - - - Expired - - - - Ending balance 375,000 $ - 350,000 $ 0.34 (a) Options issued for consulting services As per an agreement fully executed on October 3, 2012, in consideration for consulting and advisory services rendered, the Company was obligated to issue a total of 1,000 stock options based on 5 day variable weighted-average price (VWAP) at the end of each month of the associated consulting contract. The stock options had a term of 1 year. The consultant options vested on the first day of the following month of service and were exercisable for a period of six months following the termination of the agreement. The Company estimated the fair value of these option grants using the Black-Scholes model with the following information and range of assumptions: For the six months ended October 31, 2016 October 31, 2015 Options issued 3,000 6,000 Weighted average exercise price $ 0.06 $ 0.10 Weighted average volatility 440.2% to 452.3% 244.4% to 307.6% Weighted average life remaining 0.46 0.46 Risk free rate 0.48% to 0.54% 0.25% to 0.28%. The following is a summary of the Company’s options issued and outstanding associated with the consulting agreement: For the three months ended October 31, 2016 2015 Options Price (a) Options Price (a) Beginning balance 12,000 $ 0.08 12,000 $ 0.16 Issued - - 3,000 0.07 Exercised - - - - Rescinded/expired (12,000) (0.08) (3,000) (0.25) Ending balance - $ - 12,000 $ 0.11 (a) Weighted average exercise price. For the six months ended October 31, 2016 2015 Options Price (a) Options Price (a) Beginning balance 12,000 $ 0.16 12,000 $ 0.34 Issued 3,000 0.06 6,000 0.09 Exercised - - - - Rescinded/expired (15,000) (0.10) (6,000) (0.24) Ending balance - $ - 12,000 $ 0.11 (a) Total charged against operations under the option grants for consulting services was $Nil and $195, for the three months ended October 31, 2016 and 2015, respectively. Total charged against operations under the option grants for consulting services was $215 and $488, for the six months ended October 31, 2016 and 2015, respectively. These costs are classified as management and administrative expense. Effective August 1, 2016, the consulting agreement was terminated and all outstanding options issued for consulting services were rescinded by mutual consent of the parties. Options issued under the 2011 Stock Option/Restricted Plan The Company established the 2011 Stock Option/Restricted Stock Plan. The Stock Option Plan is administered by the Board of Directors and provides for the grant of stock options to eligible individual including directors, executive officers and advisors that have furnished bona fide services to the Company not related to the sale of securities in a capital-raising transaction. The Stock Option Plan has a fixed maximum percentage of 10% of the Company's outstanding shares that are eligible for the plan pool, whereby the number of Shares under the plan increases automatically increases as the total number of shares outstanding increase. The number of shares subject to the Stock Option Plan and any outstanding awards will be adjusted appropriately by the Board of Directors if the Company's common stock is affected through a reorganization, merger, consolidation, recapitalization, restructuring, reclassification dividend (other than quarterly cash dividends) or other distribution, stock split, spin-off or sale of substantially all of the Company's assets. The Stock Option plan also has terms and conditions, including without limitations that the exercise price for stock options granted under the Stock Option Plan must equal the stock's fair market value, based on the closing price per share of common stock, at the time the stock option is granted. The fair value of each option award is estimated on the date of grant utilizing the Black-Scholes model and commonly utilized assumptions associated with the Black-Scholes methodology. Options granted under the Plan have a ten-year maximum term and varying vesting periods as determined by the Board. On October 18, 2016, the Company rescinded 2,696,667 fully vested options previously granted under the Stock Option plan with a weighted average exercise price of $0.37. The Company re-issued the options and an additional 2,116,333 options to purchase shares of the Company’s common stock, or a total of 4,813,000 options, with an exercise price of $0.06 per share. The options vested immediately and have a term of 5 years. The difference between the fair value of the options rescinded and the options granted was treated as a re-pricing event and the Company recognized stock-based compensation in the amount of $126,562 for the three and six months ended October 31, 2016. The Company estimated the fair value of these option grants using the Black-Scholes model with the following information and range of assumptions: For the six months ended October 31, 2016 2015 Options re-priced/issued 4,810,000 N/A Expected volatility 329.9% N/A Expected term 5 years N/A Risk free rate 1.24% N/A The following is a summary of the Company’s options issued and outstanding in conjunction with the Company’s Stock Option Plan: For the three and six months ended October 31, 2016 2015 Options Price (a) Options Price (a) Beginning balance 2,696,667 $ 0.37 2,696,667 $ 0.37 Issued 4,810,000 0.06 - - Exercised - - - - Expired/Repriced (2,696,667) ( 0.37 ) - - Ending balance 4,810,000 $ 0.06 2,696,667 $ 0.37 (a) The following table summarizes additional information about the options under the Company’s Stock Option Plan as of October 31, 2016: Options outstanding and exercisable Date of Grant Number Price (a) Remaining term (b) October 18, 2016 4,810,000 0.06 4.97 Total options 4,810,000 $0.06 4.97 (a) Weighted average exercise price per shares (b) Weighted average remaining contractual term in years. The total value of the Plan stock option awards is expensed ratably over the vesting period of the employees receiving the awards. As of October 31, 2016, there was no unrecognized compensation cost related to stock-based options and awards. Summary: The following is a summary of the Company’s stock options outstanding and exercisable: Expiration Date Options Weighted Average Exercise Price Options issued for mining interests April 22, 2019 through January 15, 2025 375,000 $ 0.32 Options issued under Stock Option Plan October 18, 2021 4,810,000 0.06 Outstanding at October 31, 2016 5,185,000 $ $0.08 Total vested stock options 5,185,000 The aggregate intrinsic value of all options vested and exercisable at October 31, 2016, was $203,370 based on the Company's closing price of $0.102 per common share at October 31, 2016. The Company's current policy is to issue new shares to satisfy option exercises. NOTE 7 - WARRANTS The following is a summary of the Company’s warrants activity: Warrants Weighted Average Exercise Price Balance outstanding at April 30, 2015 1,614,400 $ 0.23 Issued – October 12, 2015 4,241,000 0.20 Balance outstanding at April 30, 2016 5,855,400 $ 0.21 Issued – October 12, 2016 14,000,000 0.15 Balance outstanding at October 31, 2016 19,855,400 $ 0.17 The composition of the Company’s warrants outstanding at October 31, 2016, is as follows: Issue Date Expiration Date Warrants Exercise Price July 29, 2014 July 29, 2019 1,614,400 $ 0.23 October 12, 2015 October 12, 2020 4,241,000 0.20 October 12, 2016 October 12, 2021 14,000,000 0.15 19,855,400 $ 0.17 |