4. WARRANTS AND OPTIONS | On May 1, 2016, 100,000 stock options were granted to Steve Bromley, a Special Advisor to the Company and Chair of our Advisory Committee, with 50,000 of the options exercisable at a price of $1.25 per share, vesting May 1, 2017 and the remaining 50,000 options exercisable at a price of $1.50 per share, vesting May 1, 2018. All 100,000 options expire on May 1, 2021. The total outstanding stock options as of May 31, 2016 are 2,475,000. The company uses the Black-Scholes model to value the stock options. Following are the assumptions used for the shares vested 12 and 24 months from the date of issuance: Discount rate .9% and 1.29%; Volatility 80.54% and 75.85%; and Term 3.0 and 3.5. During the six months ended May 31, 2016, $121,308 was recognized as options expense. The following table represents stock option activity for the period ended May 31, 2016: Number of Options Weighted Average Exercise Price Contractual Life in Years Intrinsic Value Outstanding - Nov. 30, 2015 2,375,000 $ 1.15 3.5 Exercisable - Nov. 30, 2015 958,334 $ 2.00 3.4 $ 354,583 Granted -100,000- $ 1.38 4.92 Exercised or Vested -0- Cancelled or Expired -0- Outstanding - May 31, 2016 2,475,000 $ 0.89 3.01 Exercisable - 31, 2016 1,541,667 $ 0.59 2.93 $ 316,667 On January 29, 2016, the Company issued 125,000 warrants to purchase common shares of the Company along with the $250,000 secured third party promissory note. The relative fair value is $43,526 which is recognized as debt discount. As of May 31, 2016, $14,509 of the debt discount is amortized and the unamortized discount is $29,017. On March 4, 2016, the Company issued 100,000 warrants to purchase common shares of the Company along with the $200,000 secured related party promissory note. The relative fair value is $35,250 which is recognized as debt discount. As of May 31, 2016, $8,812 of the debt discount is amortized and the unamortized discount is $26,438. The exercise price of both warrants are $1.35 with a term of 3 years and are vested immediately. The company uses the Black-Scholes model to value the warrants. Following are the assumptions used: Discount rate .9%; Volatility 76.25% and 77.30% respectively. The following table represents warrant activity for the period ended May 31, 2016: Number of Warrants Weighted Average Exercise Price Contractual Life in Years Intrinsic Value Outstanding - Nov. 30, 2015 -0- Exercisable - Nov. 30, 2015 -0- Granted 225,000 $ 1.35 2.70 Exercised or Vested -0- Cancelled or Expired -0- Outstanding May 31, 2016 225,000 $ 1.35 2.70 |