5. Capital Stock | 6 Months Ended |
Jun. 30, 2014 |
Notes to Financial Statements | ' |
5. Capital Stock | ' |
5. Capital Stock |
|
On October 14, 2009, the Company issued 3,000,000 shares of common stock for $3,000. |
|
On August 26, 2010, the Company issued 100,000 shares of its common stock to purchase equipment. |
|
On October 20, 2011, the Company issued 101,800,000 shares of its common stock as payment for cancellation of debt for part of the amount due to its related party. |
|
On October 28, 2011, the Company issued 5,727,000 shares of its common stock to a consultant as payment for services rendered. |
|
On November 8, 2011, the Company issued 5,591,000 shares of its common stock to a consultant as payment for services rendered. |
|
During November and December 2011, the Company issued 236,000 shares of its common stock through a private placement to several investors for total cash consideration of $118,000. |
|
During January and February 2012, the Company issued 794,000 shares of its common stock through a private placement for total cash consideration of $397,000. |
|
In December 31, 2013, the Company issued 100,000 shares of its common stock at $0.50 for conversion of convertible debenture of $50,000. |
|
In February 2014, the Company issued 565,615 shares of its common stock at $0.50 for conversion of convertible debenture of $254,000 and 28,282 of accrued interest. |
|
In March 2014, the Company issued 601,000 shares of its common stock at $0.50 through a private placement for total cash consideration of $300,500. Also, Company issued 601,000 warrants to purchase to purchase 601,000 shares of common stock exercisable at $1.00 per share. |
|
On April 3, 2014, the Company entered stock subscription agreement of 5,000 shares at $1.00 per share with 5,000 warrants to purchase 5,000 shares of common stock with an exercise price of $2.00 per share. These warrants expire 180 days after stock issuance date. |
|
On April 16, 2014, the Company entered stock subscription agreement of 20,000 shares at $0.50 per share with 20,000 warrants to purchase 20,000 shares of common stock with an exercise price of $1.00 per share. These warrants expire 180 days after stock issuance date. |
|
Due to a ratchet provision, the warrants issued during the period were accounted for as a derivative and fair valued using the Black Scholes valuation model. The initial valuation was $397,402 including $267,155 of amounts that exceeded the proceeds of the common stock and were therefore expensed immediately to derivative expense. |
|
Stock Purchase Warrants |
|
In conjunction with the Private Placement Memorandum dated October 28, 2011, the Company is offering up to 10,000 Units. Each Unit consists of 1,000 shares of common stock priced at $0.50 per share and one Class A Warrant to purchase 1,000 shares of common stock with an exercise price of $1.00 per share. These warrants expire on the earlier of (i) 180 days after the common stock commences quotation on the OTC Bulletin Board or (ii) one year after the date of issuance. |
|
Warrants to purchase up to1,030,000 shares of common stock were issued in accordance with the Private Placement Memorandum stated above. Of these issuances, warrants to purchase up to 236,000 shares and 794,000 shares of common stock expired during 2012 and 2013. |
|
In conjunction with the Private Placement Memorandum dated February 13, 2013, the Company is offering up to 3,000,000 units. Each unit consists of 1 share of common stock priced at $1.00 and one Class A Warrant to purchase 1 share of common stock with an exercise price of $1.50 per share. These warrants expire on the earlier of (i) 180 days after the common stock commences quotation on the OTC Bulletin Board or (ii) one year after the date of issuance. No issuances have been sold from this offering as of December 31, 2013. |
|
In December 2013, the Noteholder elected to convert $50,000 into 100,000 shares of the Company’s Common Stock at $0.50 per share. The Company issued 100,000 warrants to purchase a 100,000 shares of common stock exercisable at $1.00 per share. |
|
In February and April 2014, the Noteholder elected to convert $304,049 (including accrued interest of $30,049) into 607,119 shares of the Company’s Common Stock at $0.50 per share. The Company issued 607,119 warrants to purchase a 607,119 shares of common stock exercisable at $1.00 per share. |
|
In March 2014, the Company issued 601,000 shares of its common stock at $0.50 through a private placement for total cash consideration of $300,500. Also, the Company issued 601,000 warrants to purchase 601,000 shares of common stock exercisable at $1.00 per share. |
|
On April 3, 2014, the Company entered stock subscription agreement of 5,000 shares at $1.00 per share with 5,000 warrants to purchase 5,000 shares of common stock with an exercise price of $2.00 per share. These warrants expire 180 days after stock issuance date. |
|
On April 16, 2014, the Company entered stock subscription agreement of 20,000 shares at $0.50 per share with 20,000 warrants to purchase 20,000 shares of common stock with an exercise price of $1.00 per share. These warrants expire 180 days after stock issuance date. |
|
The following table summarizes all warrant activity for the years ended March 31, 2014 and December 31, 2013: |
|
| | Shares | | Weighted-Average Exercise Price Per Share |
Outstanding, December 31, 2013 | | 100,000 | | 1 |
| | | | |
Exercisable at December 31, 2013 | | 100,000 | | 1 |
Granted | | 1,233,149 | | 1 |
Expired | | -100,000 | | 1 |
Outstanding, June 30, 2014 | | 1,233,149 | | 1 |
|