SHAREHOLDERS' DEFICIT | NOTE 5 SHAREHOLDERS DEFICIT Common shares issued for cash During the six months ended March 31, 2017, the Company received $424,600 from several investors to purchase 4,037,500 shares of the Companys common stock. In connection with the sale, the Company issued warrants to the shareholders to purchase 11,793,750 shares of the Companys common stock. The warrants expire five years from the date of grant and have exercise prices ranging from $0.12 to $0.25 per share. The shares and warrants were issued in reliance upon registration exemptions available under federal and applicable state securities laws. Common shares issued for services During the six months ended March 31, 2017, the Company issued 100,000 shares of its common stock to a consultant. The fair value of the shares on the date of grant was $26,000. The shares vested upon grant and the fair value of the shares is included in Operating Expenses on the March 31, 2017 Statements of Operations. 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. During the six months ended March 31, 2017, the Company issued options to purchase 125,000 shares of its common stock to an officer of the Company with exercise prices of $0.19 per share and $0.40 per share. The options vested immediately and expire five years from the date of grant. The Company valued the options using a Black-Scholes option-pricing model and recorded $22,538 and $33,388 of stock compensation for the value of the options during the three and six months ended March 31, 2017, respectively. During the six months ended March 31, 2017, the Company issued options to purchase 300,000 shares of its common stock to a consultant of the Company with an exercise price of $0.26 per share. The options vested immediately and expire five years from the date of grant. The Company valued the options using a Black-Scholes option-pricing model and recorded $75,040 of stock compensation for the value of the options during the three and six months ended March 31, 2017. During the six months ended March 31, 2017, the Company issued options to purchase 500,000 shares of its common stock to a consulting firm with an exercise price of $0.12 per share. All of the options vested on January 30, 2017. The Company valued the options using a Black-Scholes option-pricing model and recorded $27,300 and $54,600 of stock compensation for the value of the options during the three and six months ended March 31, 2017, respectively. During the six months ended March 31, 2017, the Company issued options to purchase 50,000 shares of its common stock to a consulting firm with an exercise price of $0.16 per share. The options vested immediately and expire five years from the date of grant. The Company valued the options using a Black-Scholes option-pricing model and recorded $15,040 of stock compensation for the value of the options during the three and six months ended March 31, 2017. The assumptions used for options granted during the six months ended March 31, 2017 are as follows: Exercise price $ 0.12 - 0.40 Expected dividends - Expected volatility 146.5% - 152.3% Risk free interest rate 0.96% - 1.15% Expected life of options 2.5 The table below summarizes the Companys stock option activities for the six months ended March 31, 2017: Number of Option Shares Exercise Price Range Per Share Weighted Average Exercise Price Fair Value at Date of Grant Balance, September 30, 2016 5,227,500 $ 0.01 - 2.00 $ 0.60 $ 1,539,269 Granted 975,000 0.12 - 0.40 0.19 173,768 Cancelled (55,000) 0.01 - 0.09 0.02 - Exercised - - - - Expired - - - - Balance, March 31, 2017 6,147,500 $ 0.10 2.00 $ 0.54 $ 1,713,037 Vested and exercisable, March 31, 2017 6,147,500 $ 0.10 2.00 $ 0.54 $ 1,713,037 Unvested, March 31, 2017 - $ - $ - $ - The aggregate intrinsic value for option shares outstanding at March 31, 2017 was $640,938. The following table summarizes information concerning outstanding and exercisable options as of March 31, 2017: 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 $ 0.10 - 0.39 2,625,000 3.72 $ 0.16 2,625,000 3.72 $ 0.16 2,122,500 2.05 0.40 2,122,000 2.05 0.40 750,000 3.75 1.00 750,000 3.75 1.00 650,000 3.75 2.00 650,000 3.75 2.00 $ 0.01 - 2.00 6,147,500 3.15 $ 0.54 6,147,500 3.15 $ 0.54 As of March 31, 2017, there was no aggregate value of the unvested stock options, as all options had vested. As of March 31, 2017, there were 1,352,500 shares of stock options remaining available for issuance under the 2010 Plan. Stock Warrants During the six months ended March 31, 2017, the Company issued warrants to purchase 11,793,750 shares with exercise prices of $0.12 and $0.25 per share as part of the sale of equity units (see Note 5). The warrants expire five years from the date of grant. Also during the six months ended March 31, 2017, stock warrants were exercised to purchase 2,725,655 shares of the Companys common stock. Proceeds from the exercises totaled to $428,015. The table below summarizes the Companys warrants activities for the six months ended March 31, 2017: Number of Warrant Shares Exercise Price Range Weighted Average Exercise Price Fair Value at Date of Issuance Balance, September 30, 2016 54,938,158 $ 0.01 -2.31 $ 0.28 $ 2,119,957 Granted 11,793,750 0.12 - 0.25 0.15 1,791,600 Canceled - - - - Exercised (2,725,655) 0.12 0.25 0.15 - Expired (265,000) 0.50 0.75 0.57 - Balance, March 31, 2017 63,741,253 $ 0.12 - 2.31 $ 0.24 $ 3,911,557 Vested and exercisable, March 31, 2017 63,741,253 $ 0.12 - 2.31 $ 0.24 $ 3,911,557 Unvested, March 31, 2017 - $ - $ - $ - The aggregate intrinsic value for warrant shares outstanding at March 31, 2017 was $12,388,827. The following table summarizes information concerning outstanding and exercisable warrants as of March 31, 2017: Warrants Outstanding and Exercisable Range of Exercise Prices Number Outstanding Average Remaining Contractual Life (in years) Weighted Average Exercise Price $ 0.01 0.20 45,349,568 3.49 $ 0.15 0.21 0.49 13,737,174 2.03 0.34 0.50 1.00 4,499,738 1.46 0.75 1.01 2.31 154,773 0.15 2.23 $ 0.01 2.31 63,741,253 3.03 $ 0.24 |