Stockholders' Deficit | 8. Stockholders Deficit Common Stock During the three months ended December 31, 2015, the Company issued 1,923,600 shares of common stock in payment of September through November 2015 interest totaling $96,180 on the primary debt holders convertible note. On December 31, 2015, the Company issued 200,000 shares of common stock per subscription agreements totaling $20,000. The Company received net proceeds of $18,000, net of issuance costs of $2,000 paid as a capital marketing fee. As part of these stock subscriptions, 100,000 warrants to purchase common stock at $.25 were also issued. On December 31, 2015, the Company issued 96,071 shares of common stock for the payment of consulting services rendered to the Company between April 1, 2015 and September 30, 2015. The shares were valued at the average trading price over the period of service, which approximated fair value, in the amount of $12,750. During the quarter ended December 31, 2015, the company received $45,500 towards the purchase of 227,500 shares of common stock. Net proceeds amounted to $36,400 after the issuance costs of $9,100 paid as a capital marketing fee. This was part of a subscription agreement totaling $375,000. The shares were not issued as of the end of the quarter. Warrants The balance of warrants outstanding for purchase of the Companys common stock as of December 31, 2015 is as follows: Common Shares Issuable Upon Exercise of Warrants Exercise Price of Warrants Date Issued Expiration Balance of Warrants at September 30, 2015 4,988,002 Issued under a private placement memorandum (1) 50,000 $ 0.25 12/3/2015 12/3/2017 Issued under a private placement memorandum (1) 50,000 $ 0.25 12/14/2015 12/14/2017 Issued per distribution agreement (2) 252,124 $ 0.08 12/22/2015 12/22/2018 Expired warrants (125,464 ) Balance of Warrants at December 31, 2015 5,214,662 (1) During the quarter ended December 31, 2015, the company issued stock purchase warrants as part of stock subscription agreements. (2) On December 22, 2015, the Company issued a three-year warrant at $.08 to purchase 252,124 shares of common stock per a distribution agreement. Stock Options The Company had the following options outstanding at December 31, 2015: Common Shares Issuable Upon Exercise of Options Exercise Price of Options Date Issued Expiration Balance of options at September 30, 2015 5,394,510 Options granted to consultant (1) 26,786 $ 0.25 11/1/2015 11/1/2025 Options granted to consultant (1) 75,000 $ 0.25 12/1/2015 12/1/2025 Balance of Options at June 30, 2015 5,496,296 (1) On October 15, 2015, the Company entered into an agreement with a patent attorney to provide intellectual property services as in-house patent counsel. Per the agreement, he receives monthly stock option grants. He is to receive $7,500 per month in stock option grants, and the quantity of stock options issued monthly is determined by the closing price on the last day of the month. During the three months ended December 31, 2015, $21,091 was expensed for the pro-rata vesting of stock-based compensation. As of December 31, 2015, the balance of unrecognized compensation cost related to non-vested stock-based compensation to be expensed in future periods was $57,388. The Company determines the fair value of stock options issued on the date of grant using the Black-Scholes option-pricing model. The following assumptions were used for determining the fair value of the options granted during the three months ended December 31, 2015: Expected stock price volatility 32.96-33.09% Expected dividend yield 0.00% Risk-free interest rate 2.15-2.20% Option life 10.00 years |