Note 3 - Events During The Period | NOTE 3 - EVENTS DURING THE PERIOD A. Common stock and Warrants Issued for cash 1. During the first quarter of 2017, the Company received $117,640 through a placement of 904,924 common stock units to four investors for the offering price of $0.13 per unit. Each unit consisted of one share of common stock and two (one "G" and one "H") warrants to purchase common stock. The 904,924 "G" warrants are exercisable at $0.25 and expire two years from the date of issuance. The 904,924 "H" warrants are exercisable at $0.40 and expire three years from the date of issuance. Such warrants were classified within stockholders' equity. 2. During the first quarter of 2017, the Company received $100,000 through a placement of 588,237 common stock units to three investors for the offering price of $0.17 per unit. Each unit consisted of one share of common stock and one "H" warrant to purchase common stock. The 588,237 "H" warrants are exercisable at $0.40 and expire three years from the date of issuance. Such warrants were classified within stockholders' equity. 3. During the first quarter of 2017, the Company received $130,000 through a placement of 520,000common stock units to five investors for the offering price of $0.25 per unit. Each unit consisted of one share of common stock and one "I" warrant to purchase common stock. The 520,000 "I" warrants are exercisable at $0.50 and expire two years from the date of issuance. Such warrants were classified within stockholders' equity. 4. During the first quarter of 2017, the Company received $867,000 through a placement of 1,734,000 common stock units to twenty investors for the offering price of $0.50 per unit. Each unit consisted of one share of common stock and one "K" warrant to purchase common stock. The 1,734,000 "K" warrants are exercisable at $1.00 and expire eighteen months from the date of issuance. Such warrants were classified within stockholders' equity. 5. During the first quarter of 2017, the Company received $436,260 through a placement of 623,227 common stock units to eleven investors for the offering price of $0.70 per unit. Each unit consisted of one share of common stock and one "L" warrant to purchase common stock. The 623,227 "L" warrants are exercisable at $1.40 and expire eighteen months from the date of issuance. Such warrants were classified within stockholders' equity. B. Stock-based compensation 1. During the first quarter of 2017 the Company issued 300,000 fully vested shares of the Company common stock and 400,000 warrants (200,000 "G" warrants with exercise price of $0.25and 200,000 "H" warrants with exercise price of $0.40) to consultant as payment for services. As the equity instruments issued are fully vested and non-forfeitable, the fair value of the grant was recognized as an increase to stockholders' equity at the measurement date with an offsetting amount as a deduction from stockholders' equity within the caption "Services receivable". This amount will be recognized as consulting expense over the terms of the agreements. The shares were valued at the closing price as of the date of the agreements ($0.67) and resulted in current recognition of $33,592 in consulting services expense and $167,408 as future services receivable. This amount will be recognized as consulting expense over the terms of the agreement. The warrants were valued using the Black-Scholes-Merton pricing model to estimate the fair value of $153,963 and resulted in current recognition of $32,902 in additional consulting services expense and $121,061 as additional future services receivable. This amount will be recognized as consulting expense over the terms of the agreement. The Black-Sholes-Merton pricing model assumptions used are as follows: expected dividend yield of 0%; risk-free interest rate of 0.10% - 0.11%; expected volatility of 282%, and warrant exercise period based upon the stated terms. See also C1 bellow. 2. Under additional Consulting agreement executed in November of 2016 the Company became obligated to issue 100,000 additional shares to the consultant as of February 28, 2017. The shares were valued at $262,000 and were issued during April, 2017. 3. During the three months ended March 31, 2017 the Company issued 350,000"E" warrants that are exercisable at $0.25 and expire two years from the date of issuance to purchase the Company's common stock to two unrelated parties as payment for services. The aggregate fair value of the warrants was $133,210. As the equity instruments issued are fully vested and non-forfeitable, the fair value of the grant was recognized as an increase to stockholders' equity at the measurement date with an offsetting amount as a deduction from stockholders' equity within the caption "Services receivable". This amount will be recognized as consulting expense over the terms of the agreements. The Company recognized $28,467 in current expense and $104,743 remains as services receivable as of March 31, 2017. The Company used the Black-Scholes-Merton pricing model to estimate the fair value. The Black-Sholes-Merton pricing model assumptions used are as follows: expected dividend yield of 0%; risk-free interest rate of 0.10%-.0.11%; expected volatility of 282%, and warrant exercise period based upon the stated terms. C. Exercise of Warrants 1. In March, 2017, the consultant mentioned in Note 3B1 above exercised their 400,000 warrants and acquired 334,450 shares of common stock in accordance with the original terms of the warrant agreement. The exercise of the warrants was made on a net share settlement basis and resulted in delivery to the Company of 65,550 shares by the consultant for a total exercise price of $130,000, based on the average market value of the common shares for the ten-day period preceding the date of exercise. 2. During the first quarter of 2017 the Company received $66,666 through the exercise of 266,666 warrants to purchase 266,667 shares of common stock. The warrants carried an exercise price of $0.25. |