STOCKHOLDERS' DEFICIT | NOTE 13 STOCKHOLDERS DEFICIT Stock Options On January 9, 2015, we awarded 200,000 stock options to each of Messrs. Blackmon, Verzura and Ruby under our 2014 Stock Incentive Plan. The options were fully vested at the time of grant and give the option holder the right to purchase shares of our common stock at $0.70 per share during the ten year term of the option. We calculated the fair value of each option to be approximately $0.70 per option utilizing the Black Scholes option pricing model and the following assumptions on the date of valuation: Stock price $ 0.70 Exercise price $ 0.70 Risk free interest rate 1.98 % Expected term (years) 10.0 Expected volatility 173 % Expected dividends 0 % At December 31, 2015, the fair value of these 600,000 options totaling $417,664 was included in accrued expenses on our condensed consolidated balance sheets and on January 9, 2015, the option grant date, we increased common stock and decreased accrued expenses by this amount to account for the issuance of these options on that date. On January 12, 2016, we awarded 1,050,000 stock options to each of Messrs. Blackmon, Verzura and 980,000 stock potions to Mr. Ruby under our 2014 Stock Incentive Plan. The options were fully vested at the time of grant and give the option holder the right to purchase shares of our common stock at $0.20 per share during the ten year term of the option. We calculated the fair value of each option to be approximately $0.20 per option utilizing the Black Scholes option pricing model and the following assumptions on the date of valuation: Stock price $ 0.20 Exercise price $ 0.20 Risk free interest rate 1.98 % Expected term (years) 10.0 Expected volatility 173 % Expected dividends 0 % At December 31, 2015 the fair value of these 3,080,000 options totaling $612,512, which was included in accrued expenses on our condensed consolidated balance sheets, and on January 15, 2016, the option grant date, we increased common stock and decreased accrued expenses by this amount to account for the issuance of these options on that date. The following table summarizes our stock options outstanding as of March 31, 2016: Three Months Ended March 31, 2016 Number of Shares Weighted Average Remaining Life (years) Weighted Average Exercise Price Stock options outstanding, beginning of period 600,000 9.8 $ 0.70 Issued 3,080,000 10.0 0.20 Exercised Expired Stock options outstanding, end of period 3,680,000 9.6 $ 0.26 Stock options exercisable, March 31, 2016 3,680,000 9.6 $ 0.26 Common Stock Issued For Warrant Outstanding On February 10, 2015, we issued 621,000 shares of our common stock valued at $987,390 based on the previous days closing price, to Typenex Co-Investment, LLC ("Typenex") in exchange for the return of Warrant #1 to Purchase Shares of Common Stock (the Warrant) that we issued to Typenex on August 13, 2014, as part of a financing arrangement. On February 10, 2015, we calculated the fair value of the Warrant to be $218,788, or approximately $1.29 per underlying share, utilizing the Black Scholes option pricing model and the following assumptions on the date of valuation: Stock price $ 1.59 Exercise price $ 3.00 Risk free interest rate 1.05 % Expected term (years) 2.6 Expected volatility 183 % Expected dividends 0 % The Warrant gave Typenex the right to purchase 170,044 shares of our common stock on the issuance date and provided for adjustments to the number of shares underlying the Warrant upon occurrence of certain events including subsequent sales of our common stock. Our repurchase of the Warrant resulted in Typenex forgoing its potential right to receive shares in excess of the original 170,044 shares underlying the Warrant on the original issuance date. On February 10, 2015, we recorded the $768,602 fair value of the common shares issued in excess of the $218,788 fair value of the Warrant reacquired as a loss on settlement of disputed terms of warrant in our condensed consolidated statements of operations and as an increase in common stock on our condensed consolidated balance sheets. On February 10, 2015, we cancelled the Warrant and recorded the $218,788 fair value as an increase to common stock. Common Stock Issued For Services On March 2, 2015, we issued 30,000 shares of common stock valued at $42,600, based on the previous trading days closing price, as consideration for consulting services from an independent contractor. The $42,600 is included in included in general and administrative expense in our condensed consolidated statements of operations. Warrants: The following table summarizes our share warrants outstanding as of March 31, 2016 and December 31, 2015: Three Months Ended March 31, 2016 Number of Shares Weighted Average Remaining Life (years) Weighted Average Exercise Price Warrants outstanding, December 31, 2015 3,000,000 1 $ 12.00 Issued 708,334 5 0.18 Issuable under terms of the amended Slainte note payable 265,914 Exercised Expired (3,000,000 ) Warrants outstanding, end of period 974,248 4.95 $ 0.18 Warrants exercisable, March 31, 2016 974,248 4.95 $ 0.18 |