STOCKHOLDERS DEFICIT | 9 Months Ended |
Sep. 30, 2013 |
STOCKHOLDERS DEFICIT [Text Block] | ' |
|
NOTE 10– STOCKHOLDERS’ DEFICIT |
|
On February 22, 2012, the Company entered an agreement with a shareholder whereby a loan premium of 10,000 shares would be issued to the shareholder. Although the shares had not been issued the Company has recorded a reduction of the loan and an increase in stock payable of $15,000. The fair value of the stock was determined using the stock price on the date of grant. |
|
During the nine months ended September 30, 2013 , the Company issued 129,000 shares to shareholder creditors and a consultant as payment for services with a fair value of $50,500, 420,567 shares to convertible debenture holders as payment of interest for the year of $140,878, 100,000 to the Senior Secured Debenture Holder for payment of interest of $38,000, 36,360 shares to a shareholder- creditor for accrued interest of $10,908, and 1,625,000 shares to a shareholder-creditor and a related party for payment of $594,000 against accounts payable and accrued liabilities related parties and recognized a loss on settlement in the amount of $101,500. |
|
In addition, during the nine months ended September 30, 2013, a warrant holder exercised 70,000 warrants for 69,788 shares on a cashless basis with a reduction in additional paid in capital of $70. |
|
During the nine months ended September 30 2013, the Company issued 1,650,000 warrants to shareholders for consulting services at a fair value of $604,332 (recorded as stock-based compensation), and 450,000 warrants to a related party landlord as payment for rent with a fair value of $202,095 (recorded as an adjustment to accounts payable of $93,750, prepaid expense of $22,500 and stock based compensation of $85,845), 933,000 warrants to a shareholder to pay a shareholder loan with a fair value of $334,222 (recorded as an adjustment to loans payable-shareholders of $130,100 and loss on extinguishment of debt of $204,222), 110,000 warrants in connection with a loan from a third party with a relative fair value of $23,705 (recorded as debt discount), and 25,000 warrants in connection with a loan from a shareholder with a relative fair value of $9,148 (recorded as debt discount), all with a corresponding increase in additional paid-in capital using the Black-Scholes method according to the following assumptions: |
|
Expected volatility | | 118.89%- 128.26% | | | | |
Exercise price | $ | 0.001 - $1.00 | | | | |
Stock price | $ | 0.27 -$0.45 | | | | |
Expected life | | 2 - 5 years | | | | |
Risk-free interest rate | | 0.27%- 1.01% | | | | |
Dividend yield | $ | Nil | | | | |
|
On June 28, 2013, the Company extended the expiration date of common stock purchase warrants described below to February 28, 2018. This extension of the expiration date will apply to the following warrants: (i) the 533,336 Series A warrants issued to a third party pursuant to a securities purchase agreement entered into on August 16, 2010; (ii) the 687,500 stock purchase issued to a consultant on July 14, 2010; and (iii) the 50,000 stock purchase warrants issued pursuant to a loan agreement on November 29, 2012. The Company also agreed to reduce the exercise price of the 533,336 Series A warrants from $1.25 per share to $0.39 per share. |
|
The modification of the maturity and exercise price of the above warrants resulted in a fair value of $241,697 which was recorded as a loss on modification with a corresponding increase in additional paid-in capital using the Black-Scholes method according to the following assumptions: |
|
Expected volatility | | 128.26% - 152.79% | | | | |
Exercise price | $ | 0.39 -$0.50 | | | | |
Stock price | $ | 0.39 | | | | |
Expected life | | 0.67 - 4.67 years | | | | |
Risk-free interest rate | | 0.15% - 0.41% | | | | |
Dividend yield | $ | Nil | | | | |
|
During the quarter ended September 30, 2013, the Company issued 830,000 warrants for services, which was recorded as option related compensation of $310,776 with a corresponding increase in additional paid-in capital using the Black-Scholes method according to the following assumptions: |
|
Expected volatility | | 118.56% - 128.26% | | | | |
Exercise price | $ | 0.001 -$0.75 | | | | |
Stock price | $ | 0.39 -$0.42 | | | | |
Expected life | | 5 years | | | | |
Risk-free interest rate | | 1.39% - 1.54% | | | | |
Dividend yield | $ | Nil | | | | |
|
Warrants |
|
A summary of the activity in the Company's warrants during the nine months ended September 30, 2013 is presented below: |
|
| | Number of | | | Weighted Average | |
| | Warrants | | | Exercise Price | |
| | | | | | |
Outstanding and exercisable, at December 31, 2012 | | 2,318,928 | | $ | 0.29 | |
Issued January 1, 2013 | | 25,000 | | $ | 0.01 | |
Issued March 1, 2013 | | 450,000 | | $ | 0.001 | |
Issued March 14, 2013 | | 420,000 | | $ | 0.001 | |
Issued March 25, 2013 | | 110,000 | | $ | 1 | |
Issued April 5, 2013 | | 480,000 | | $ | 0.001 | |
Issued May 30, 2013 | | 1,683,000 | | $ | 0.001 | |
Issued July 1 ,2013 | | 200,000 | | $ | 0.2 | |
Issued July 10 ,2013 | | 230,000 | | $ | 0.65 | |
Issued August 15,2013 | | 400,000 | | $ | 0.001 | |
Exercised | | (70,000 | ) | $ | 0.001 | |
Expired | | (140,000 | ) | $ | 1.48 | |
Outstanding and exercisable, at September 30, 2013 | | 6,106,928 | | $ | 0.12 | |
|
In addition to the regular warrants detailed in the table above, there are issued and outstanding 533,336 Series A warrants with an exercise price of $0.39 per share and 133,336 Series B warrants with an exercise price of $1.50 per share mentioned above. |
|
The intrinsic value of warrants outstanding at September 30, 2013 was $1,490,696. |
|
Contingent Option Issuance |
|
On July 20, 2012, the Company’s board of directors approved the issuance of 300,000 stock purchase options, exercise price of $0.001 per share and five-year life, from date of issuance, to the Company’s President, Joseph Kristul, contingent on his successful negotiation of a major sales contract. The major sales contract agreement has not yet been reached by the Company. |