STOCKHOLDERS' EQUITY | NOTE 7 STOCKHOLDERS EQUITY Preferred Stock The authorized preferred stock of the Company consists of 10,000,000 shares of preferred stock at a par value of $0.001. As of September 30, 2015 and 2014, the Company had 250,000 and 0 shares of Series A Preferred Stock issued and outstanding, respectively. Common Stock The authorized common stock of the Company consists of 500,000,000 shares of common stock with a par value of $0.001. As of September 30, 2015 and December 31, 2014, the Company had 52,203,994 and 50,734,876 shares of common stock issued and outstanding, respectively. See Note 8 Subsequent Events. The Company issued the following shares of common stock during the ninemonths ended 30, 2015 Value of Shares Number of Shares Shares issued for services rendered $ 166,533 1,469,118 Total shares issued $ 166,533 1,469,118 On March11, 2015, the company issued 400,000 shares of common stock, valued at $44,000, to a consultant for business development services. On April 13, 2015, the Company issued 275,000 shares of common stock, valued at $34,667, to a consultant for business development services. On July 23, 2015, we issued 400,000 shares of common stock, valued at $37,600, to our CFO, Murray Williams, as an incentive for him to remain with the Company. On July 23, 2015, we issued 29,412 shares of common stock, valued at $2,500, to a consultant for technology programming services. On August 17, 2015, three hundred sixty four thousand seven hundred six (364,706) shares of common stock, were issued to a consultant for work preformed Q1 and Q2 of 2015 in connection with strategic mergers and licenses. The shares had an aggregate value of $47,766 on the grant dates and that amount was reflected as common stock payable as of June 30, 2015. The foregoing shares were issued in reliance upon an exemption from the registration requirements pursuant to Section 4(2) of the Securities Act of 1933, as amended. Hang With, Inc. Subsidiary Common Stock The authorized common stock of Hang With, Inc. consists of 75,000,000 shares of common stock with a par value of $0.001 per share. The authorized preferred stock of Hang With, Inc. consists of 20,000,000 shares of preferred stock with a par value of $0.001 per share. Between January 10, 2013 and September 30, 2015, our Hang With subsidiary raised an aggregate of $3,344,465from the sale of 3,023,984shares of Hang With common and preferred stock to accredited investors. The sales of the Hang With shares were effected as private placements intended to be exempt under Rule 506 of Regulation D and Regulation S. On May 28, 2015, our Hang With subsidiary borrowed $100,000 from one of theindependent members of its board of directors, and on August 19, 2015, our Hang With subsidiary borrowed $50,000 from Dave Swartz, our President and Secretary. The notes carry interest at 1.53% per annum and are due on the earlier of (i) May 28, 2023 or (ii) within15daysafterHang With, Inc.receives$2,000,000ormorein cash from an equity or debtfinancing. As of September 30, 2015, non-controlling shareholders own 3,684,232 shares of common stock, equal to 26.92% of Hang With. As of September 30, 2015, 660,248 shares of Hang With common stock have been issued for services and for licenses to use celebrities names and likeness on the Hang With platform and for Hang With marketing purposes. In accordance with GAAP, the financial results of Hang With are consolidated in the Companys financial statements, and the portion of net loss attributable the non-controlling interest is disclosed as a separate line item in the Companys unaudited financial statements included herein. Warrants The Company has warrants outstanding to purchase 1,242,423 shares of common stock at $0.30 per share as of September 30, 2015. The warrants are subject to full ratchet anti-dilution protection if the Company sells shares or share equivalents at less than the $0.30 exercise price. The warrants do not meet the conditions for equity classification and are required to be carried as a derivative liability, at fair value. Management estimates the fair value of the warrants on the inception date, and subsequently at each reporting period, using the Lattice option-pricing model, adjusted for dilution, because that technique embodies all assumptions (including volatility, expected terms, dilution and risk free rates) that are necessary to determine the fair value of freestanding warrants. This resulted in a derivative liability value of $57,624 at September 30, 2015. Significant inputs in calculating this valuation using the Lattice option-pricing model are as follows: September 30, 2014 Expected volatility 87% Expected term 2.75 Years Risk-free interest rate 0.20% Expected dividend yield 0% Share-Based Compensation and Options Issued to Consultants 2011 Equity Incentive Plan The board of directors adopted the 2011 Equity Incentive Plan, as amended, (the Plan) of MEDL Mobile Holdings, Inc. (Nevada) that provided for the issuance of a maximum of 10,000,000 shares of common stock. As of September 30, 2015, there were options to purchase 8,877,400 shares outstanding under the Plan and approximately 79,758 shares remained available for future grant under the Plan. The Company generally grants stock options to employees and directors at exercise prices equal to the fair market value of the Company's stock on the dates of grant. Stock options are typically granted throughout the year and generally vest over four years of service thereafter and expire ten years from the date of the award, unless otherwise specified. The Company recognizes compensation expense for the fair value of the stock options over the requisite service period for each stock option award. Total share-based compensation expense included in the consolidated statements of operations for the ninemonths ended September 30, 2015 and 2014 was $161,234 and $181,164, respectively. For the ninemonths ended September 30, 2015 and 2014, compensation expense included in selling, general and administration is $103,368 and $121,488, respectively. Compensation expense included in cost of goods sold for the ninemonths ended September 30, 2015 and 2014is $57,866 and $59,676, respectively. To estimate the value of an award, the Company uses the Black-Scholes option-pricing model. This model requires inputs such as expected life, expected volatility and risk-free interest rate. The forfeiture rate also impacts the amount of aggregate compensation. These inputs are subjective and generally require significant analysis and judgment to develop. While estimates of expected life, volatility and forfeiture rate are derived primarily from the Companys historical data, the risk-free rate is based on the yield available on U.S. Treasury constant maturity rates with similar terms to the expected term of the stock option awards. The fair value of share-based awards was estimated using the Black-Scholes model with the following weighted-average assumptions during the threemonths ended September 30, 2015: Assumptions: Dividend yield 0.00 Risk-free interest rate .10% Expected volatility 49.1% Expected life (in years) 10.00 Option activity for the ninemonths ended September 30, 2015 was as follows: Options Weighted Average Exercise Price ($) Weighted Average Remaining Contractual Life (Yrs.) Aggregate Intrinsic Value ($) Options outstanding at December 31,2014 8,223,400 0.24 8.02 $ 56,520 Granted 400,000 .093 9.54 $ - Exercised - - - N/A Forfeited or cancelled - - - N/A Options outstanding at September 30, 2015 8,877,400 0.245 7.44 $ - Options expected to vest in the future as of September 30, 2015 2,666,034 0.184 8.90 $ - Options exercisable at September 30, 2015 6,211,366 0.255 6.83 $ - Options vested, exercisable and options expected to vest at September 30, 2015 8,877,400 0.233 7.44 $ - The aggregate intrinsic value is calculated as the difference between the exercise price of the underlying awards and the quoted price of our common stock as of September 30, 2015 for those awards that have an exercise price currently below the closing price. Unvested share activity for the ninemonths ended September 30, 2015was as follows: Unvested Weighted Number of Average Grant Options Fair Value Unvested balance at December 31, 2014 3,506,052 $ 0.11 Granted 654,000 $ 0.164 Vested (1,494,018) $ 0.108 Cancelled - $ n/a Unvested balance at September 30, 2015 2,666,034 $ 0.090 At September 30, 2015, there was $238,079 unrecognized share-based compensation expense related to unvested employee share options with a weighted average remaining recognition period of 2.70 years. |