8. STOCKHOLDERS' EQUITY | 6 Months Ended |
31-May-14 |
Equity [Abstract] | ' |
8. STOCKHOLDERS' EQUITY | ' |
COMMON STOCK |
|
The Company is authorized to issue 75,000,000 shares of Common Stock with a par value of $0.001 and had 7,231,417 and 11,435,431 shares of Common Stock issued and outstanding as of November 30, 2013 and May 31, 2014, respectively. |
|
| | No. of Shares | | | Price per Share | | | | | | | | |
Common Stock | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Balance as at November 30, 2013 | | | 7,231,417 | | | | | | | | | | | | |
December 2013 Private Placement | | | 1,081,161 | | | $ | 2 | | | | | | | | |
January 3, 2014 Issuance for services rendered | | | 25,000 | | | $ | 3.49 | | | | | | | | |
January 10, 2014 Issuance for cash and services rendered | | | 50,000 | | | $ | 2.5 | | | | | | | | |
January 17, 2014 Issuance for loan settlement | | | 34,688 | | | $ | 3.69 | | | | | | | | |
January 28, 2014 Issuance for services rendered | | | 25,000 | | | $ | 3.55 | | | | | | | | |
March 13, 2014 Series A-2 Preferred Stock conversions | | | 21,648 | | | $ | 2.27 | | | | | | | | |
March 17, 2014 Series A-1 Preferred Stock conversions and accrued dividends | | | 123,528 | | | $ | 2.25 | | | | | | | | |
May 1, 2014 Issuance for services rendered | | | 25,000 | | | $ | 2.45 | | | | | | | | |
May 9, 2014 Series A-2 Preferred Stock conversion | | | 10,989 | | | $ | 2.27 | | | | | | | | |
May 9 and 19, 2014 Placement Agent Warrant exercises | | | 7,000 | | | $ | 2 | | | | | | | | |
May 27, 2014 Underwritten public offering issuance | | | 2,500,000 | | | $ | 2 | | | | | | | | |
May 28, 2014 Underwritten public offering over-allotment issuance | | | 300,000 | | | $ | 2 | | | | | | | | |
Balance as at May 31, 2014 | | | 11,435,431 | | | | | | | | | | | | |
|
December 2013 Private Placement |
|
During the month of December 2013 the Company issued a total of 1,081,161 units (each a “Unit”) to accredited investors at a price of $2.00 per Unit under a private placement and raised net proceeds of approximately $1.87 million, after deducting the sales commission and fees (the “December 2013 Private Placement”). Each Unit consists of one share of Common Stock and one five year Common Stock Warrant to purchase one share of Common Stock at an exercise price of $4.00 per share (“Common Stock Warrant”). (see Stock Warrant Table below). |
|
In connection with the December 2013 Private Placement, the Company issued compensatory warrants (the “Placement Agent Warrant”) to the Placement Agents for the offering exercisable for an aggregate of 108,116 Units. Each of these warrants is exercisable to acquire a Unit at an exercise price of $2.00 per Unit. The fair value of these warrants at the grant date was $257,553. This amount was estimated using the Black-Scholes option pricing model with an expected life of 5 years, risk free interest rates between 1.66% and 1.74%, a dividend yield of 0%, and an expected volatility of 75%. (see Stock Warrant Table below). |
|
January 3, 2014 Issuance for services rendered |
|
On January 3, 2014, the Company issued 25,000 shares of Common Stock in the second installment quarterly payment of consulting fees for services to be rendered by a consultant which were valued at $87,250, based on the closing market price of $3.49 per share on the day of issuance. |
|
January 10, 2014 Issuance for cash and services rendered |
|
On January 10, 2014, the Company sold 50,000 Units to an accredited investor in a private placement for a purchase price of $125,000 (or $2.50 per Unit) of which $100,000 was paid in cash and $25,000 was settled through services rendered to the Company, which was included in the selling, general and administrative expenses. The aggregate fair value of the Units sold in this offering was $310,000 (or $6.20 per Unit), based on the closing market price of $3.58 per share of Common Stock on the day of issuance, and the fair value of the Common Stock Warrants of $2.62 per warrant. The fair value of the Common Stock Warrants was estimated using the Black-Scholes option pricing model with an expected life of 5 years, risk free interest rates of 1.64%, a dividend yield of 0%, and an expected volatility of 100%. The excess of the estimated fair value over the purchase price in the amount of $185,000 is included in the selling, general and administrative expenses. (see Stock Warrant Table below). |
|
January 17, 2014 Issuance for loan payment |
|
On January 17, 2014, the Company issued 34,688 shares of Common Stock to a note holder at $3.69 per share of Common Stock in conversion of $128,000 of a note payable by the Company (See Note 6, Promissory - (ii)). |
|
January 28, 2014 Issuance for services rendered |
|
On January 28, 2014, the Company issued 25,000 shares of Common Stock in payment of consulting fees for services to be rendered by a consulting corporation for a term of one year. These shares of Common Stock were valued at $88,750, based on the closing market price of $3.55 per share on the date of issuance, of which $29,583 is included in prepaid expenses as at May 31, 2014. |
|
March 13, 2014 Series A-2 Preferred Stock Conversions |
|
On March 13, 2014, two holders of our Series A-2 Convertible Preferred Stock (“Series A-2 Preferred”) converted 20,876 shares of outstanding Series A-2 Preferred with an aggregate stated value of approximately $49,139 (including accrued dividends of $1,750) into 21,648 shares of Common Stock at a price of $2.27 per share. |
|
March 17, 2014 Series A-1 Preferred Stock Conversions |
|
On March 17, 2014, two holders of our Series A-1 Convertible Preferred Stock (“Series A-1 Preferred”) converted 117,646 shares of outstanding Series A-1 Preferred with an aggregate stated value of approximately $293,235 (including accrued dividends of $13,235) into 123,528 shares of Common Stock at a price of $2.25 per share. |
|
May 1, 2014 Issuance for services rendered |
|
On May 1, 2014, the Company issued 25,000 shares of Common Stock in the third quarterly installment payment of consulting fees for services to be rendered by a consultant which were valued at $61,250, based on the closing market price of $2.45 per share on the date of issuance, of which $45,813 is included in prepaid expenses as at May 31, 2014. |
|
May 9, 2014 Series A-2 Preferred Stock Conversion |
|
On May 9, 2014, a holder of our Series A-2 Preferred converted 10,438 shares of outstanding Series A-2 Preferred with an aggregate stated value of approximately $26,250 (including accrued dividends of $1,250) into 10,989 shares of Common Stock at a price of $2.27 per share. |
|
May 9 and 19, 2014 Placement Agent Warrants Exercises |
|
On May 9 and 19, 2014, two holders of Placement Agent Warrants exercised their warrants for an aggregate of 7,000 Units at a price of $2.00 per Unit or an aggregate stated value of $14,000, which included 7,000 shares of Common Stock and 7,000 Warrants (each an exercise price of $4.00). |
|
May 27, 2014 Underwritten Public Offering Issuance |
|
On May 27, 2014, the Company closed an underwritten public offering of 2,500,000 shares of Common Stock and raised net proceeds of $4.5 million, after deducting Underwriter’s fees and estimated offering expenses. Under the terms of the Underwriting Agreement, the Underwriter had an option through June 26, 2014, to purchase up to an additional 375,000 shares of Common Stock under the same terms as the public offering to cover over-allotments (the “Over-Allotment Option”), if any. |
|
May 28, 2014 Underwritten Public Offering Over Allotment Issuance |
|
On May 28, 2014, the Underwriter partially exercised the Over-Allotment Option for 300,000 shares of Common Stock raising approximately $550,000 of additional net proceeds for the Company. |
|
PREFERRED STOCK |
|
The Company is also authorized to issue up to 10,000,000 shares of preferred stock with a par value of $0.001 per share, from time to time in one or more series, without shareholder approval, when authorized by its board of directors (the “Board”). As of each of November 30, 2013 and May 31, 2014, the Board has designated 152,519 shares of Series A-1 Preferred and 134,341 shares of Series A-2 Preferred. As of November 30, 2013, 138,654 shares of Series A-1 Preferred and 122,128 shares of Series A-2 Preferred were issued and outstanding (for a total of 260,782 shares outstanding as of November 30, 2013). During the six months ended May 31, 2014, 117,646 shares of Series A-1 Preferred and 31,314 shares of Series A-2 Preferred were converted into shares of Common Stock. As of May 31, 2014, 21,008 shares of Series A-1 Preferred and 90,314 shares of Series A-2 Preferred were issued and outstanding (for a total of 111,822 shares outstanding as of May 31, 2014). Collectively, the Series A-1 Preferred and the Series A-2 Preferred are referred to herein as the “Series A Preferred Stock.” |
|
As at May 31, 2014, on the Series A Preferred Stock had total accumulated dividends of $16,668, none of which have been declared by the Board or accrued (May 31, 2013 - $nil). |
|
STOCK WARRANT TABLE: |
|
| Grant Date | | Exercise Period | | No of Warrants | | | Exercise Price per share | | | Fair Value of Broker Warrants | |
| | | | | | | | | | | | |
Balance as at November 30, 2013 | | | | | | 2,678,872 | | | | | | | |
Common Stock Warrants issued – Private Placement | Dec. 20, 2013 | | 5 years from grant date | | | 1,081,161 | | | $ | 4 | | | | |
Placement Agent Warrant – Private Placement | Dec. 20 2013 | | 5 years from grant date | | | 108,116 | | | $ | 2 | | | $ | 257,553 | |
Placement Agent Warrant – Private Placement (November 27, 2013) | Dec. 20 2013 | | 5 years from grant date | | | 5,000 | | | $ | 2 | | | $ | 6,403 | |
Common Stock Warrant issued-accredited investor | Jan. 10, 2014 | | 5 years from grant date | | | 50,000 | | | $ | 4 | | | | | |
Placement Agent Warrant exercise | | | | | | -7,000 | | | $ | 2 | | | | | |
Common Stock Warrant issued upon exercise of Placement Agent Warrant | May 9 and 14, 2014 | | | | | 7,000 | | | $ | 4 | | | | | |
Dec. 20, 2018 |
Balance as at May 31, 2014 | | | | | | 3,923,149 | | | | | | | | | |
|
|