6. Share-based Compensation | 6. Share-based Compensation In March 2017, the Company issued 750,000 warrants to the Companys officers to purchase shares of our common stock at $0.40 per share. Estimated fair values of warrants granted were determined using the Black-Scholes option pricing model with the following average assumptions: Risk-free interest rate 1.55 % Expected term 3 years Volatility 154 % Dividend yield - Fair value $ 0.33 Expected term represents the period that the Companys stock-based awards are expected to be outstanding. The Companys historical stock warrant exercise experience does not provide a reasonable basis upon which to estimate expected term. As such, the simplified method was used to calculate the expected term. The Company calculated volatility based on the volatilities of comparable public companies. Total share based compensation related to these warrants was $20,502 and $132,187 for the three months ended March 31, 2018 and 2017, respectively. In February and March 2018 the Company issued warrants to purchase up to 860,000 shares of common stock at an exercise price of $0.01 per share to business, legal and scientific consultants; 400,000 of which were to expire in December 2022 and 460,000 of which expire in February 2021. Estimated fair values of warrants granted were determined using the Black-Scholes option pricing model with the following average assumptions: Risk-free interest rate 2.33 2.34 % Expected term 2.5 years Volatility 182-217 % Dividend yield - Fair value $ 0.39 Expected term represents the period that the Companys stock-based awards are expected to be outstanding. The Companys historical stock warrant exercise experience does not provide a reasonable basis upon which to estimate expected term. As such, the simplified method was used to calculate the expected term. The Company calculated volatility based on the volatilities of comparable public companies. Total share based compensation related to these warrants was $336,926 for the three months ended March 31, 2018. Restatement The following sets forth the effects of the restatement discussed above. Amounts reflected As Previously Reported represent those amounts included in the Companys initial quarterly report on Form 10-Q for the three months ended March 31, 2018, as filed on May 15, 2018. Condensed Balance Sheet March 31, 2018 As Previously Reported Adjustment As Restated Additional paid-in capital $ 1,649,820 $ 80,331 $ 1,569,489 Accumulated deficit $ (2,040,504) $ 80,331 $ (1,960,173) Condensed Statements of Operations Three months ended March 31, 2018 As Previously Reported Adjustment As Restated General and administrative $ 625,688 $ 80,331 $ 545,357 Total operating expenses $ 635,688 $ 80,331 $ 555,357 Loss from operations $ (635,688) $ 80,331 $ (555,357) Net Loss $ (636,576) $ 80,331 $ 556,245 Condensed Statement of Stockholders Deficit Three months ended March 31, 2018 As Previously Reported Adjustment As Restated Share-based compensation $ 437,759 $ 80,331 $ 357,428 Additional paid-in capital $ 1,649,820 $ 80,331 $ 1,569,489 Net Loss $ (636,576) $ 80,331 $ 556,245 Accumulated deficit $ (2,040,504) $ 80,331 $ (1,960,173) Condensed Statement of Cash Flows Three months ended March 31, 2018 As Previously Reported Adjustment As Restated Net Loss $ (636,576) $ 80,331 $ 556,245 Share-based compensation $ 437,759 $ 80,331 $ 357,428 |