Stockholders' Equity | 9 Months Ended |
Sep. 30, 2012 |
Equity [Abstract] | ' |
Stockholders' Equity | ' |
NOTE 5: STOCKHOLDERS’ EQUITY |
|
Preferred Stock - The Company is authorized to issue up to 100,000,000 shares of preferred stock with a par value of $0.00001. At September 30, 2012 and December 31, 2011 there were no shares issued and outstanding. |
|
Common Stock - The Company is authorized to issue up to 500,000,000 shares of common stock with a par value of $0.00001. At September 30, 2012 and December 31, 2011 there were 17,750,001 shares issued and 12,750,001 shares outstanding. (See escrow shares below). |
|
Common Stock Issued for Services - On June 1, 2011, the Company issued 956,250 shares of its common stock to each of its two principal officers for services rendered. The shares were valued at $49,995. |
|
Changes in Capital – Effective June 3, 2011, the Board of Directors approved a 127,500 for 1 forward split of the authorized, issued and outstanding common stock of the Company and a decrease in the par value per share from $3,333 to $0.00001. The amendment to the Company’s articles of incorporation reflecting these changes was filed in Nevada on June 3, 2011. All share references have been restated to give effect to the forward split. |
|
On June 3, 2011, pursuant to shareholder approval, the Company amended its Articles of Incorporation and increased its authorized common stock, par value $0.00001, to 500,000,000 shares and authorized 100,000,000 shares of preferred stock par value $0.00001. |
|
Warrants - As a part of the Debenture issuance, warrants to acquire 4,250,000 shares of common stock were issued to the Debenture Investors and warrants to acquire 4,250,000 shares of common stock were issued to the existing shareholders. All of the warrants are exercisable at $0.15 per share. The total of 8,500,000 warrants includes 3,612,500 issued to employee shareholders, 4,250,000 issued to the Debenture Investors and 637,500 issued to non-employee shareholders. |
|
The fair value of each group of warrants on the date issued was estimated using the Black-Scholes valuation model. The following assumptions were used for the warrants granted in June 2011. See Note 8. |
|
Expected term | | | 5 years | | | | | |
Expected average volatility | | | 75 | % | | | | |
Expected dividend yield | | | 0 | % | | | | |
Risk-free interest rate | | | 3.5 | % | | | | |
|
The following table summarizes the valuation of the warrants. |
|
| | Warrants | | | Value | |
Warrants issued with Debentures to Investors | | | 4,250,000 | | | $ | 131,978 | |
Warrants issued to non-employee shareholders | | | 637,500 | | | | 19,797 | |
Total attributed to warrants issued with debt | | | 4,887,500 | | | | 151,775 | |
Warrants issued to employee shareholders | | | 3,612,500 | | | | 112,182 | |
| | | 8,500,000 | | | $ | 263,957 | |
|
The $151,775 was initially recorded as a credit to additional paid in capital and a reduction (discount) of the Debentures. As of September 30, 2012, $151,775 had been amortized to interest expense ($69,563in 2012) and credited back to the Debenture account. The $112,182 was recorded as a credit to additional paid in capital and expensed in non-cash compensation for officers in June 2011. |
|
Escrow shares – In connection with the Debenture issuance, the Company issued 5,000,000 shares of its common stock to the principal shareholders of the Company in escrow. The shares may be released from escrow to the principal shareholders (or their designees) in accordance with a release schedule. The schedule provides that 3,300,000 shares will be released upon the Company reaching $1,000,000 in audited revenues over any consecutive 12 month period with the remaining shares released when the Company reaches $3,000,000 in audited revenues over any consecutive 12 month period. If either of the revenue goals has not been reached by June 30, 2016, the remaining shares will be cancelled. The escrow shares were issued solely in connection with the Debenture issuance, and accordingly, while disclosed as issued they are not considered outstanding and no accounting has yet been made. The accounting for the escrow shares will be completed when the shares are released from escrow. |