Stockholders' Deficiency | 3 Months Ended |
Mar. 31, 2014 |
Stockholders Deficiency | ' |
Note 6 - Stockholders' Deficiency | ' |
Common Stock |
|
On January 15, 2014, the Company issued 21,289 shares of Common Stock to an employee in accordance with an employment agreement. The fair value of the shares was $10,646 based on the closing price on the date of issuance. |
|
Preferred Stock |
|
As of March 31, 2014 and December 31, 2013, the Company had accrued contractual dividends of $74,730 and $279,380, respectively, related to the Series B Preferred Stock. On January 1, 2014 and 2013, the Company issued 29,564 and 27,630 shares of Series B convertible preferred stock valued at $279,380 and $261,084, respectively, representing approximately $0.66 in value per share of Series B Preferred Stock outstanding on each date, to the Series B convertible preferred stock owners as payment in kind for dividends. |
|
Stock Options |
|
Stock-based compensation expense related to stock options was recorded in the condensed consolidated statements of operations as a component of selling, general and administrative expenses and totaled $151,853 and $312,444 for the three months ended March 31, 2014 and 2013, respectively. |
|
As of March 31, 2014, stock-based compensation expense related to stock options of $1,476,372 remains unamortized, including $584,803 which is being amortized over the weighted average remaining period of 1.5 years. The remaining $891,569 is related to a performance based option where vesting is currently deemed to be improbable and no amount is being amortized. |
|
Summary |
|
A summary of the stock option activity during the three months ended March 31, 2014 is presented below: |
|
| | | | | | | | Weighted | | | | | | | | | | |
| | | | | Weighted | | | Average | | | | | | | | | | |
| | | | | Average | | | Remaining | | | | | | | | | | |
| | Number of | | | Exercise | | | Life | | | Intrinsic | | | | | | | |
| | Options | | | Price | | | In Years | | | Value | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Outstanding, January 1, 2014 | | | 2,543,150 | | | $ | 2.37 | | | | | | | | | | | | | |
Granted | | | - | | | | - | | | | | | | | | | | | | |
Exercised | | | - | | | | - | | | | | | | | | | | | | |
Forfeited | | | (29,000 | ) | | | 3.22 | | | | | | | | | | | | | |
Outstanding, March 31, 2014 | | | 2,514,150 | | | $ | 2.36 | | | | 5.7 | | | $ | - | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Exercisable, March 31, 2014 | | | 1,398,475 | | | $ | 2.78 | | | | 4.1 | | | $ | - | | | | | | | |
|
The following table presents information related to stock options at March 31, 2014: |
|
| | | Options Outstanding | | | Options Exercisable | |
Range of Exercise Price | | | Weighted Average Exercise Price | | | Outstanding Number of Options | | | Weighted Average Exercise Price | | | Weighted Average Remaining Life In Years | | | Exercisable Number of Options | |
| | | | | | | | | | | | | | | | |
$ | 0.30 - $2.20 | | | $ | 1.11 | | | | 1,339,400 | | | $ | 1.58 | | | | 2.6 | | | | 573,725 | |
$ | 2.21 - $3.80 | | | | 3.23 | | | | 757,750 | | | | 2.95 | | | | 3.8 | | | | 507,750 | |
$ | 3.81 - $6.99 | | | | 4.79 | | | | 417,000 | | | | 4.66 | | | | 7.5 | | | | 317,000 | |
| | | | $ | 2.36 | | | | 2,514,150 | | | $ | 2.78 | | | | 4.1 | | | | 1,398,475 | |
|
Warrants |
|
Valuation |
|
In applying the Black-Scholes option pricing model to stock warrants, the Company used the following weighted average assumptions: |
|
| | | March 31, | | | | | | | | | | | | | | | | | |
| | | 2014 | | 2013 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Risk free interest rate | | | 1.74% | | 0.88% | | | | | | | | | | | | | | | | | |
Dividend yield | | | 0.00% | | 0.00% | | | | | | | | | | | | | | | | | |
Expected volatility | | | 171.00% | | 164.30% | | | | | | | | | | | | | | | | | |
Expected life in years | | | 5 | | 5 | | | | | | | | | | | | | | | | | |
|
Grants |
|
See Note 5 – Notes Payable for details regarding warrants granted in connection with the issuances of notes payable. |
|
The weighted average fair value of the stock warrants granted during the three months ended March 31, 2014 and 2013, was $0.23 and $1.38 per share, respectively. |
|
Stock-based compensation expense related to warrants for the three months ended March 31, 2014 and 2013 was recorded in the condensed consolidated statements of operations as a component of selling, general and administrative expenses and totaled $264 and $504,777, respectively. As of March 31, 2014, stock-based compensation expense related to warrants of $580,525 remains unamortized, including $3,685 which is being amortized over the weighted average remaining period of 1.5 years. The remaining $576,840 is related to a performance based warrant where vesting is currently deemed to be improbable and no amount is being amortized. |
|
A summary of the stock warrant activity during the three months ended March 31, 2014 is presented below: |
|
| | | | | Weighted | | | Average | | | | | | | | | | |
| | | | | Average | | | Remaining | | | | | | | | | | |
| | Number of | | | Exercise | | | Life | | | Intrinsic | | | | | | | |
| | Warrants | | | Price | | | In Years | | | Value | | | | | | | |
| | | | | | | | | | | | | | | | | | |
Outstanding, January 1, 2014 | | | 2,342,846 | | | $ | 0.96 | | | | | | | | | | | | | |
Granted | | | 150,000 | | | $ | 0.35 | | | | | | | | | | | | | |
Exercised | | | - | | | $ | - | | | | | | | | | | | | | |
Forfeited | | | - | | | | - | | | | | | | | | | | | | |
Outstanding, March 31, 2014 | | | 2,492,846 | | | $ | 0.92 | | | | 3.7 | | | $ | - | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Exercisable, March 31, 2014 | | | 2,242,846 | | | $ | 0.7 | | | | 3.8 | | | $ | - | | | | | | | |
|
The following table presents information related to stock warrants at March 31, 2014: |
|
| | | Warrants Outstanding | | | Warrants Exercisable | |
Range of Exercise Price | | | Weighted Average Exercise Price | | | Outstanding Number of Warrants | | | Weighted Average Exercise Price | | | Weighted Average Remaining Life In Years | | | Exercisable Number of Warrants | |
| | | | | | | | | | | | | | | | |
$ | 0.25 - $0.35 | | | $ | 0.27 | | | | 1,900,000 | | | $ | 0.27 | | | | 4.1 | | | | 1,900,000 | |
$ | 0.36 - $3.00 | | | | 2.91 | | | | 562,846 | | | | 2.91 | | | | 2.4 | | | | 312,846 | |
$ | 3.01 - $4.95 | | | | 4.95 | | | | 30,000 | | | | 4.95 | | | | 3.5 | | | | 30,000 | |
$ | 0.25 - $4.95 | | | $ | 0.92 | | | | 2,492,846 | | | $ | 0.7 | | | | 3.8 | | | | 2,242,846 | |
|
Services Contributed |
|
Effective January 1, 2013, an executive officer of the Company waived payment for services contributed. As a result, the Company imputed the value of the services contributed based on a compensation rate previously approved by the Compensation Committee and recorded salary expense of $87,500 for each of the three month periods ended March 31, 2014 and 2013, with a corresponding credit to stockholders’ deficiency. |