Stockholders' Deficiency | Note 7 Stockholders’ Deficiency Authorized Capital On December 19, 2014, the Company’s stockholders approved the reincorporation of the Company from the State of Nevada to the State of Delaware effective January 1, 2015, and in connection therewith (i) approved an amendment to the Company’s Articles of Incorporation to increase the number of shares of common stock authorized to be issued by the Company from 100,000,000 200,000,000 1,000,000 5,000,000 On September 4, 2015, the Compensation Committee of the Board increased the number of shares authorized to be issued pursuant to the Plan from 1,000,000 2,000,000 Private Common Stock and Warrant Offerings During the nine months ended September 30, 2015, the Company issued an aggregate of 227,550 91,589 8.00 15.00 322,732 24,500 11.60 18.80 10.00 Warrant and Option Valuation The Company has computed the fair value of warrants and options granted using the Black-Scholes option pricing model. Option forfeitures are estimated at the time of valuation and reduce expense ratably over the vesting period. This estimate will be adjusted periodically based on the extent to which actual option forfeitures differ, or are expected to differ, from the previous estimate, when it is material. The Company estimated forfeitures related to option grants at annual rates ranging from 0 5 Stock Warrants For The Three Months Ended For The Nine Months Ended September 30, September 30, 2015 2014 2015 2014 Risk free interest rate 1.50% - 1.69 % 1.64% - 1.76 % 1.32% - 1.71 % 0.39% - 2.20 % Expected term (years) 5.00 5.00 5.00 1.96 - 5.00 Expected volatility 120 % 116 % 120% - 122 % 116% - 129 % Expected dividends 0.00 % 0.00 % 0.00 % 0.00 % The weighted average estimated fair value of the warrants granted during the three and nine months ended September 30, 2015 was $ 4.21 3.63 3.00 3.40 On May 29, 2015, the Company extended the expiration date of previously outstanding warrants to purchase an aggregate of 5,000 December 31, 2017 6,215 16,215 The Company recorded stockbased compensation expense of $ 74,923 1,500 168,626 Weighted Weighted Average Average Remaining Aggregate Number of Exercise Life Intrinsic Warrants Price In Years Value Outstanding, December 31, 2014 412,422 $ 17.97 Granted 379,912 13.25 Exercised - - Forfeited - - Outstanding, September 30, 2015 792,334 $ 15.71 3.7 $ - Exercisable, September 30, 2015 757,334 $ 15.05 3.7 $ - Warrants Outstanding Warrants Exercisable Weighted Outstanding Average Exercisable Exercise Number of Remaining Life Number of Price Warrants In Years Warrants 6.00 - 10.00 178,788 4.4 178,788 10.01 - 14.99 36,500 3.6 36,500 15.00 - 19.99 458,388 3.7 458,388 20.00 - 80.00 83,658 2.5 83,658 Variable [1] 35,000 - - 792,334 3.7 757,334 [1] Warrants to purchase 35,000 30.00 Stock Options For the Three Months Ended For the Nine Months Ended September 30, September 30, 2015 2014 2015 2014 Risk free interest rate 1.58% - 2.19 % 1.82 % 1.33% - 2.19 % 1.50% - 2.54 % Expected term (years) 5.42 - 10.00 5.00 5.00 - 10.00 5.00 - 10.00 Expected volatility 120 % 116 % 120% - 122 % 116% - 121 % Expected dividends 0.00 % 0.00 % 0.00 % 0.00 % The weighted average estimated fair value of the options granted during the three and nine months ended September 30, 2015 was $ 7.52 7.60 5.40 4.80 See Note 6 Commitments and Contingencies Employment Agreements for details associated with the grant of stock options in connection with employment agreements. On January 23, 2015, the Company granted five-year options to consultants to purchase an aggregate of 5,000 9.40 3,750 625 625 39,200 On April 6, 2015, the Company elected a new director to replace a director who had previously resigned. Concurrent with the election, the Company granted a ten-year option to purchase 15,000 8.00 104,100 On August 13, 2015, the Company granted ten-year options to employees and advisors to purchase an aggregate of 21,000 8.75 13,500 7,500 157,900 On September 4, 2015, the Company issued ten-year options to employees, directors, advisors and consultants to purchase an aggregate of 505,250 7.00 201,750 303,500 1,000,000 2,250,000 The following table presents information related to stock-based compensation expense associated with stock options: Weighted Average Remaining For the Three Months Ended For The Nine Months Ended Unrecognized at Amortization September 30, September 30, September 30, Period 2015 2014 2015 2014 2015 (Years) Consulting $ 60,383 $ 35,662 $ 178,613 $ 287,237 $ 415,863 2.0 Research and development 115,625 80,275 348,777 233,989 666,047 [1] 2.3 General and administrative 59,189 21,280 192,333 126,259 679,893 2.0 $ 235,197 $ 137,217 $ 719,723 $ 647,485 $ 1,761,803 2.1 [1] Includes $ 252,937 Weighted Weighted Average Average Remaining Aggregate Number of Exercise Life Intrinsic Options Price In Years Value Outstanding, December 31, 2014 779,200 $ 12.18 Granted 66,000 8.80 Exercised - - Forfeited (35,000) 6.34 Outstanding, September 30, 2015 810,200 $ 12.16 7.8 $ - Exercisable, September 30, 2015 476,160 $ 14.94 7.3 $ - The above table excludes the impact of options to purchase an aggregate of 505,250 shares of common stock at an exercise price of $7.00 per share which are subject to stockholder approval of an increase in the number of shares authorized to be issued pursuant to the Plan from 1,000,000 to 2,250,000. As of September 30, 2015, stockholder approval had not been obtained. The annual meeting of stockholders is scheduled for December 22, 2015. The following table presents information related to stock options at September 30, 2015: Options Outstanding Options Exercisable Weighted Outstanding Average Exercisable Exercise Number of Remaining Life Number of Price Options In Years Options 5.70 - 6.99 353,750 8.5 129,583 7.00 - 9.99 69,000 4.0 7,375 10.00 - 19.99 202,000 7.6 160,752 20.00 - 30.00 185,450 6.3 178,450 810,200 7.3 476,160 The above table excludes the impact of options to purchase an aggregate of 505,250 shares of common stock at an exercise price of $7.00 per share which are subject to stockholder approval of an increase in the number of shares authorized to be issued pursuant to the Plan from 1,000,000 to 2,250,000. As of September 30, 2015, stockholder approval had not been obtained. The annual meeting of stockholders is scheduled for December 22, 2015. Compensatory Common Stock Issuances During the nine months ended September 30, 2015, the Company issued an aggregate of 27,698 141,647 During the nine months ended September 30, 2015, the Company issued 943 8,481 For the Three Months Ended For The Nine Months Ended Unrecognized at September 30, September 30, September 30, 2015 2014 2015 2014 2015 Consulting $ 42,500 $ 88,200 $ 132,800 $ 322,700 $ - Research and development - 5,790 8,847 11,688 - $ 42,500 $ 93,990 $ 141,647 $ 334,388 $ - |