Stockholders' Equity | Note 5 – Stockholders’ Equity Warrants The Company has issued warrants to investors in a series of subscription agreements in equity financings. On July 27, 2018, Company extended the expiration date of its Class C Warrants, from July 27, 2018, to August 8, 2018, and also offered holders of the Class C Warrants who did not wish to exercise their warrants the opportunity to exchange their Class C Warrants for new warrants. Each new warrant, denominated as Class D, is exercisable through November 30, 2018 to purchase one unit for $1.00, each unit consisting of one share of Common Stock and a warrant to purchase one share of Common Stock at a price of $2.00 per share through January 31, 2019. Holders of 944,400 Class C warrants were issued Class D warrants. On September 12, 2018, the Company authorized the issuance of 94,000 Class E warrants to those shareholders who exercised their Class C warrants and did not exchange them for Class D warrants. Each Class E warrant is exercisable to purchase one share of common stock at a price of $2.00 per share through January 31, 2019. The relative fair value of each warrant issuance is estimated on the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions used for grants under the fixed option plan as of September 30, 2018: Average risk-free interest rates 2.0% - 2.16% Average expected life (in years) .35 to .39 Volatility 175% to 296% The relative fair value attached to the Class D warrants is $151,467 and the relative fair value attached to the Class E warrants is $4,467 as of the grant date. A summary of warrant activity during the three months ended September 30, 2018 is presented below: Shares Weighted Average Exercise Price Weighted Average Remaining Contractual Life (Years) Outstanding and exercisable – June 30, 2018 1,034,400 $ .53 .1 Granted 1,038,400 $ 1.09 Exercised - Expired (1,034,400 ) $ .53 Outstanding and exercisable – September 30, 2018 1,038,400 $ 1.09 .2 The following table summarizes information about warrants outstanding at September 30, 2018: Number Exercise Price Expires Class D 944,400 $ 1.00 November 30, 2018 Class E 94,000 $ 2.00 January 31, 2019 2017 Stock Incentive Plan On August 10, 2017, BioPharma adopted the “2017 Stock Incentive Plan” and granted an aggregate of 6,400,000 shares of Common Stock to five officers and directors of the Company, valued at $800,000 ($0.125 per share). On July 25, 2018, the Company accelerated the vesting of 1,083,342 unvested shares of Common Stock previously granted to its’ former Chief Executive Officer and Chief Financial Officer. As of September 30, 2018, 600,000 of the shares issued (valued at $75,000) are subject to forfeiture until vesting occurs. 2018 Equity Incentive Plan On March 30, 2018, the Company’s board of directors approved and recommended for adoption by the stockholders of the Company a 2018 Equity Incentive Plan and has reserved 8,000,000 shares of Common Stock for issuance under the terms of that Plan. In July 2018, the Board of Directors granted options to purchase a total of 1,810,000 shares of Common Stock, exercisable for a period of seven years, to officers/directors/consultants of the Company at an exercise price of $0.54 per share. In August 2018, the Board of Directors granted options to purchase a total of 150,000 shares of Common Stock, exercisable for a period of seven years, to two individuals, (i) a director and (ii) a consultant of the Company, at an exercise price of $0.38 per share. The fair value of each option grant is estimated on the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions used for grants under the fixed option plan as of September 30, 2018: Average risk-free interest rates 2.7% - 3.01% Average expected life (in years) 4.0 to 7.0 Volatility 171% to 296% The fair value of the options granted during the three months ended September 30, 2018 is $950,658. Amortization of the vested portion of the options charged to operations was $277,617 for the period, and $673,041 is unamortized at September 30, 2018. A summary of option activity during the three months ended September 30, 2018 is presented below: Shares Weighted Average Exercise Price Weighted Average Remaining Contractual Life (Years) Outstanding and exercisable – June 30, 2018 - Granted 1,960,000 $ 0.53 Exercised - Expired - Outstanding – September 30, 2018 1,960,000 $ 0.53 6.8 Exercisable – September 30, 2018 571,250 |