STOCKHOLDERS DEFICIT | 9 Months Ended |
Sep. 30, 2014 |
STOCKHOLDERS DEFICIT [Text Block] | 'NOTE 10 – STOCKHOLDERS’ DEFICIT |
|
During the nine months ended September 30, 2014, the Company issued the following shares: |
|
- 14,245,000 shares of common stock to a shareholder-creditor and a related party for payment valued at $2,705,150 based on the market price on the date of grant, against accounts payable and accrued liabilities to related parties of $805,000 and recognized a loss on settlement in the amount of $1,900,150. |
|
- 8,113,116 shares of common stock to the Licensor for payment valued at $892,443, based on the market price on the date of grant, against a note-payable to related party of $872,160 and recognized a loss on settlement in the amount of $20,283. |
|
- 432,454 shares at a fair value of $132,050 paying accrued interest of $55,692 and principal of $76,358. |
|
- 418,604 shares of common stock to a related party landlord as payment, valued at $46,046 based on the market price on the date of grant, against accounts payable and accrued liabilities to a related party of $33,750, prepaid rent of $11,250 and recognized a loss on settlement in the amount of $1,046. |
|
- 154,315 shares of common stock to an officer as payment, valued at $92,590 based on the market price on the date of grant, against payroll liabilities (included in accounts payable and accrued liabilities) of $50,924 and recognized a loss on settlement in the amount of $41,666. |
|
- 3,504,340 shares to consultants as payment for services with a fair value of $493,757 based on the market price on the date of grant. |
|
- 100,000 shares to the Senior Secured Convertible Debenture holder for fair value of $29,800 as payment for accrued interest. |
|
- 50,000 shares to a creditor at fair value of $14,900 as payment for accrued interest on loans payable. |
|
- 290,310 shares of common stock to a shareholder-creditor valued at $40,838 ; $23,135 for interest expense, $10,500 discount ($10,500 amortized as interest expense at September 30, 2014), $2,940 for accrued interest of and $4,263 for a recognized loss on settlement based on the market price on the date of grant. |
|
Warrants |
|
During the nine months ended September 30, 2014, the Company issued 1,114,664 warrants to shareholders and consultants for consulting services at a fair value of $150,973 (recorded as stock-based compensation with a corresponding increase in additional paid-in capital, using the Black-Scholes method according to the following assumptions: |
|
Expected volatility | | 269% - 283% | | | | |
Exercise price | $ | 0.001 | | | | |
Stock price | $ | 0.08 - $0.70 | | | | |
Expected life | | 5 years | | | | |
Risk-free interest rate | | 1.65% - 1.80% | | | | |
Dividend yield | $ | Nil | | | | |
|
In addition, during the nine months ended September 30, 2014, warrant holders exercised 500,000 warrants for 496,166 shares on a cashless basis with a reduction in additional paid in capital of $496. Also, 300,000 shares were issued on the exercise of 300,000 warrants for cash proceeds of $300. |
|
A summary of the activity in the Company's warrants during the three months ended September 30, 2014 is presented below: |
|
| | | | | Weighted | |
| | Number of | | | Average | |
| | Warrants | | | Exercise | |
| | | | | Price | |
| | | | | | |
Outstanding and exercisable, at December 31, 2013 | | 8,266,928 | | $ | 0.12 | |
New issuances | | 1,114,664 | | $ | 0.001 | |
Exercised | | (800,000 | ) | $ | 0.001 | |
Outstanding and exercisable, at September 30, 2014 | | 8,581,592 | | $ | 0.11 | |
|
In addition to these regular warrants, there are 533,336 Series A warrants with an exercise price of $0.39 per share and a maturity date of February 28, 2018. |
|
During the nine months ended September 30, 2014, the Company recorded $491,656 for amortization expense. |
|
The intrinsic value of warrants outstanding at September 30, 2014 was $527,782. |
|
Contingent Warrant Issuance |
|
On July 20, 2012, the Company’s board of directors approved the issuance of 300,000 stock purchase warrants, exercise price of $0.001 per share and five-year life, from date of issuance, to the Company’s President, Joseph Kristul, contingent upon his successful negotiation of a major sales contract. The major sales contract agreement has not yet been reached by the Company and no warrants have been issued. |