Warrants and Options | NOTE 7 WARRANTS AND OPTIONS Warrants A summary of the status of the Companys warrants as of September 30, 2015 and December 31, 2014 are presented below: Number of Warrants Weighted Average Exercise Price Remaining Term (years) Outstanding as of December 31, 2014 12,550,062 1.25 4.60 Granted 2,939,123 1.36 5.63 Cancelled (2,621,851 ) (1.09 ) - Outstanding as of September 30, 2015 12,867,334 $ 1.30 3.96 On January 30, 2015 the Company issued 23,750 Class D warrants. The warrants were not deemed to be derivative instruments because they do not have a reset feature, and therefore no liability was booked related to the warrants. The Company valued these warrants using the Black-Scholes option pricing model under the following assumptions: $1.25 stock price, $3.00 exercise price, 7 years to maturity, 137% volatility, and 1.49% risk free rate. On February 27, 2015 the Company issued 75,657 Class D warrants. The warrants were not deemed to be derivative instruments because they do not have a reset feature, and therefore no liability was booked related to the warrants. The Company valued these warrants using the Black-Scholes option pricing model under the following assumptions: $1.25 stock price, $3.00 exercise price, 7 years to maturity, 136% volatility, and 1.82% risk free rate. On March 31, 2015 the Company issued 18,750 Class D warrants. The warrants were not deemed to be derivative instruments because they do not have a reset feature, and therefore no liability was booked related to the warrants. The Company valued these warrants using the Black-Scholes option pricing model under the following assumptions: $1.25 stock price, $3.00 exercise price, 7 years to maturity, 135% volatility, and 1.71% risk free rate. On July 29, 2015 the Company issued 40,480 Class D warrants. The warrants were not deemed to be derivative instruments because they do not have a reset feature, and therefore no liability was booked related to the warrants. The Company valued these warrants using the Black-Scholes option pricing model under the following assumptions: $1.25 stock price, $3.00 exercise price, 7 years to maturity, 168.60% volatility, and 2.02% risk free rate. On January 14, 2015, the Company voided and replaced 2,621,851.22 placement agent warrants that were issued to a related party. Of those warrants, 40,000 had an exercise price of $2.00 and 2,581,851 had an exercise price of $1.25, which will expire on the seventh anniversary of the effective date of a registration statement concerning the underlying common stock. The Company valued these warrants using the Black-Scholes option pricing model under the following assumptions: $1.25 stock price, $1.25 and $2.00 exercise price, 7 years to maturity, 144.70% volatility, 1.62% risk free rate. As a result of the modification, the Company recognized a loss on warrant modification of $29,610. For the nine months ended September 30, 2015 the Company has issued a total of 158,635 Placement Agent warrants, of those 118,157 were related to stock offering costs issued to a related party. The warrants were not deemed to be derivative instruments because they do not have a reset feature, and therefore no liability was booked related to the warrants. The Company valued these warrants using the Black-Scholes option pricing model under the following assumptions: $1.25 stock price, exercise price from $2-$3, 7 years to maturity, 168.60% volatility, and 2.02% risk free rate. Options The Company has recorded stock compensation expense of $119,842 and $0 for the nine months ended September 30, 2015 and 2014, respectively. On March 20, 2015 the Company issued 30,000 stock options to Arthur Bollon for services to be rendered during 2015. On the date granted, one-quarter of the issued options vested and became exercisable. The remainder will vest quarterly for the next three quarters. The Company valued these warrants using the Black-Scholes independent director options pricing model under the following assumptions: $1.25 stock price, $2.00 exercise price, 5 years to maturity, 188% volatility, and 1.37% risk free rate. On March 20, 2015 the Company issued 30,000 stock options to Jack Levine for services to be rendered during 2015. On the date granted, one-quarter of the issued options vested and became exercisable. The remainder will vest quarterly for the next three quarters. The Company valued these options using the Black-Scholes independent director option pricing model under the following assumptions: $1.25 stock price, $2.00 exercise price, 5 years to maturity, 188% volatility, and 1.37% risk free rate. On May 1, 2015 the Company issued 300,000 stock options to Kai Larson, Vice President of Corporate Development and Chief Operating Officer, as part of the Companys incentive stock option plan. These options will vest in equal monthly installments for 72 months, or six years, and will be fully vested April 2021. The Company valued these options using the Black-Scholes independent director option pricing model under the following assumptions: $1.25 stock price, $2.00 exercise price, 10 years to maturity, 105% volatility, and 1.50% risk free rate. On May 1, 2015 the Company issued 450,000 stock options to Kai Larson for services to be rendered during 2015. These options will vest in equal monthly installments for 72 months, or six years, and will be fully vested April 2021.The Company valued these warrants using the Black-Scholes independent director option pricing model under the following assumptions: $1.25 stock price, $2.00 exercise price, 10 years to maturity, 105% volatility, and 1.50% risk free rate. On September 4, 2015, the Company issued 25,000 stock options to James McChesney, a member of the Companys Scientific Advisory Board, as part of the Companys incentive stock option plan. These options will vest in two equal installments, the first 12,500 options vesting on August 10, 2016, and the second 12,500 options vesting on August 10, 2017. The Company valued these options using the Black-Scholes independent director option pricing model under the following assumptions: $1.25 stock price, $2.00 exercise price, 5 years to maturity, 162% volatility, and 1.47% risk free rate. On September 4, 2015, the Company issued 25,000 stock options to Peter Sordillo, a member of the Companys Scientific Advisory Board, as part of the Companys incentive stock option plan. These options are fully vested as of the date of grant, reflecting past services rendered. The Company valued these options using the Black-Scholes independent director option pricing model under the following assumptions: $1.25 stock price, $2.00 exercise price, 5 years to maturity, 162% volatility, and 1.47% risk free rate. |