SHAREHOLDERS' DEFICIT | NOTE 8 SHAREHOLDERS DEFICIT During the nine months ended June 30, 2016, the Company issued 1,312,000 shares of its commons stock for services valued at $119,800. The shares were valued at the trading price of the common stock at the date of issuance. In December 2015, the Company issued 1,000,000 shares of its common stock valued at $100,000 for repayment of consulting fees due of $60,000. The shares were valued at the trading price of the common stock at the date of issuance. The Company recorded a $40,000 loss from extinguishment of debt relating to the repayment. During the nine months ended June 30, 2016, loans payable of $69,800 were converted into 698,000 shares of the Companys common stock. The value of the shares issued was $125,640. In addition, the Company issued warrants to purchase 1,047,000 of the Companys common stock to the debt holders. The warrants have an exercise price of $0.15 per share and expire in January 2021. The warrants were valued at $90,461, using a Black-Scholes pricing model with the following assumptions: Exercise price $ 0.15 Expected dividends - Expected volatility 140.92 % Risk free interest rate 1.44 % Expected life of option 5 The aggregate fair value of the common shares and issued warrants was $216,101. The Company recorded a $146,301 loss from extinguishment of debt relating to the debt conversion. During the nine months ended June 30, 2016, the Company raised $707,701 from the sale of 6,853,668 shares of its common stock. In connection with the sale, the Company issued warrants to the shareholders to purchase 9,557,168 shares of the Companys common stock. The warrants expire five years from the date of grant and have exercise prices ranging from $0.15 per share to $0.18 per share. Common Stock Issuable During the nine months ended June 30, 2016, the Company received $116,000 from several investors to purchase 1,192,143 shares of the Companys common stock. In connection with the sale, the Company issued warrants to the shareholders to purchase 2,384,286 shares of the Companys common stock. The warrants expire five years from the date of grant and have an exercise prices ranging from $0.12 to $0.15 per share. As of June 30, 2016, the shares had not been issued to the investors. Stock Options On December 22, 2010, effective retroactively as of June 30, 2010, the Companys board of directors approved the adoption of the 2010 Non-Qualified Stock Option Plan (2010 Option Plan) by unanimous consent. The 2010 Option Plan was initiated to encourage and enable officers, directors, consultants, advisors and key employees of the Company to acquire and retain a proprietary interest in the Company by ownership of its common stock. A total of 7,500,000 of the authorized shares of the Companys common stock may be subject to, or issued pursuant to, the terms of the plan. The Companys policy is to recognize compensation cost for awards with only service conditions and a graded vesting schedule on a straight-line basis over the requisite service period for the entire award. Additionally, the Companys policy is to issue new shares of common stock to satisfy stock option exercises. The Company applied fair value accounting for all share based payments awards. The fair value of each option granted is estimated on the date of grant using the Black-Scholes option-pricing model. During the nine months ended June 30, 2016, the Company issued options to purchase 187,500 shares of its common stock to an officer of the Company with an exercise price of $0.14 per share. The options vested immediately and expire five years from the date of grant. During the nine months ended June 30, 2016, the Company valued the options using a Black-Scholes option-pricing model and recorded $11,294 of stock compensation for the value of the options. During the nine months ended June 30, 2016, the Company issued options to purchase 5,000 shares of its common stock to a consultant. The options will vest on August 31, 2016 and expire five years from the date of grant. The fair value of the options was calculated using a Black-Scholes option-pricing model and approximately $1,000 which will be expensed on the vesting date. During the nine months ended June 30, 2016, stock options were exercised to purchase 200,000 shares of the Companys common stock for $2,000. The table below summarizes the Companys stock option activities for the nine months ended June 30, 2016: Number of Option Shares Exercise Price Range Per Share Weighted Average Exercise Price Fair Value at Date of Grant Balance, September 30, 2015 5,172,500 $ 0.01 - 2.00 $ 0.60 $ 1,514,329 Granted 192,500 0. 14 0.14 11,294 Canceled - - - - Exercised (200,000) 0.01 0.01 - Expired - - - - Vested and exercisable, June 30, 2016 5,165,000 $ 0.01 - 2.00 $ 0.60 $ 1,525,613 Unvested, June 30, 2016 5,000 $ - $ - $ - There was no aggregate intrinsic value for any of the option shares outstanding at June 30, 2016. The following table summarizes information concerning outstanding and exercisable options as of June 30, 2016: Options Outstanding Options Exercisable Range of Exercise Prices Number Outstanding Average Remaining Contractual Life (in years) Weighted Average Exercise Price Number Exercisable Average Remaining Contractual Life (in years) Weighted Average Exercise Price $0.01 - 2.00 5,165,000 4.15 $ 0.60 5,160,000 4.15 $ 0.60 As of June 30, 2016, there were 2,335,000 shares of stock options remaining available for issuance under the 2010 Plan. Stock Warrants During the nine months ended June 30, 2016, the Company issued warrants to purchase 11,941,454 shares with exercise prices of $0.12 and $0.18 per share as part of the sale of equity units. The warrants expire five years from the date of grant. Also during the nine months ended June 30, 2016, the Company issued warrants to purchase 1,047,000 shares with an exercise price of $0.15 per share as part of the conversion of loans payable to equity (see Note 7). The warrants expire five years from the date of grant. The warrants, using a Black-Scholes pricing model, were valued at $90,461. During the nine months ended June 30, 2016, warrants were exercised to purchase 300,000 shares of the Companys common stock for $3,000. The table below summarizes the Companys warrants activities for the nine months ended June 30, 2016: Number of Warrant Shares Exercise Price Range Per Share Weighted Average Exercise Price Fair Value at Date of Issuance Aggregate Intrinsic Value Balance, September 30, 2015 36,371,578 $ 0.01-2.31 $ 0.32 $ 1,897,292 $ - Granted 12,988,454 0.12-0.18 0.15 222,703 - Canceled - - - - - Exercised (300,000) 0.01 0.01 (-) - Expired (1,384,334) - - (38) - Balance, June 30, 2016 47,675,698 $ 0.01 - 2.31 $ 0.28 $ 2,119,957 $ Earned and exercisable, June 30, 2016 47,675,698 $ 0.01 - 2.31 $ 0.28 $ 2,119,957 $ - Unvested, June 30, 2016 - $ - $ - $ - $ - The following table summarizes information concerning outstanding and exercisable warrants as of June 30, 2016: Warrants Outstanding Warrants Exercisable Range of Exercise Prices Number Outstanding Average Remaining Contractual Life (in years) Weighted Average Exercise Price Number Exercisable Average Remaining Contractual Life (in years) Weighted Average Exercise Price $0.01 2.31 47,675,698 3.65 $ 0.28 47,675,698 3.65 $ 0.28 |