WARRANTS AND OPTIONS | NOTE 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. On June 1, 2016 the Company issued to Mr. Bromley an additional 200,000 stock options under the 2013 Stock Option Plan, with 100,000 of the options exercisable at a price of $1.25 per share, vesting June 1, 2017 and the remaining 100,000 options exercisable at a price of $1.50 per share, vesting June 1, 2018. All 200,000 options expire on June 1, 2021. The total outstanding stock options as of August 31, 2016 are 2,675,000. 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 76.64% and 82.45%; and Term 2.7 and 3.2 . During the nine months ended August 31, 2016, $101,565 was recognized as options expense. The following table represents stock option activity for the period ended August 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 -300,000- $0.73 5.0 Exercised or Vested -0- Cancelled or Expired -0- Outstanding – Aug. 31, 2016 2,675,000 $.92 2.91 Exercisable – Aug. 31, 2016 1,666,667 $1.17 2.68 $-0- 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 August 31, 2016, $25,391 of the debt discount is amortized and the unamortized discount is $18,135. 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 August 31, 2016, $17,624 of the debt discount is amortized and the unamortized discount is $17,626. The exercise price of both warrants is $1.35 with a term of 3 years and these 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 August 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 3.01 Exercised or Vested -0- Cancelled or Expired -0- Outstanding – August 31, 2016 225,000 $1.35 2.46 |