(2)
Common stock available for issuance (or deficit) is based on 5,000,000,000 shares of Common Stock authorized for issuance.
The table below sets forth, as of February 29, 2016 and for illustrative purposes only, certain effects of the potential ratios of between 1-for-10,000 and 1-for-20,000, inclusive, on our total outstanding Common Stock equivalents (without giving effect to the treatment of fractional shares) assuming the anticipated 1-for-70 previously approved reverse stock split is implemented prior to the Reverse Stock Split.
| | | Common Stock and Equivalents Outstanding Prior to Reverse Stock Split | | | Common Stock and Equivalents Outstanding Assuming Certain Reverse Stock Split Ratios | |
| | | Shares | | | Percent of Total | | | 1-for-10,000 | | | 1-for-15,000 | | | 1-for-20,000 | |
Common Stock outstanding | | | | | 13,405,524 | | | | | | 1.63% | | | | | | 1,341 | | | | | | 894 | | | | | | 670 | | |
Common Stock subject to Vesting | | | | | 143 | | | | | | 0.00% | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Common Stock underlying warrants(1) | | | | | 808,953,686 | | | | | | 98.37% | | | | | | 80,895 | | | | | | 53,930 | | | | | | 40,448 | | |
Common Stock underlying options | | | | | 547 | | | | | | 0.00% | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
Common Stock reserved for conversion of Series A Convertible Preferred Stock | | | | | 33,643 | | | | | | 0.00% | | | | | | 3 | | | | | | 2 | | | | | | 2 | | |
Total Common Stock and equivalents | | | | | | | | | | | 100% | | | | | |
Common Stock available for future issuance(2) | | | | | 4,177,606,457 | | | | | | | | | | | | 4,999,917,761 | | | | | | 4,999,945,174 | | | | | | 4,999,958,880 | | |
(1)
The Common Stock underlying warrants includes a cashless exercise calculation for the outstanding 1,046,194 Series A Warrants using a Black Scholes Value of $75.78 per share and a closing stock bid price of $0.10 per share as of February 25, 2016 adjusted for the anticipated for 1-for-70 previously approved reverse stock split. These amounts assume the Company delivers only common stock upon exercise of the Series A Warrants and not cash payments as permitted under the terms of the Series A Warrants.
(2)
Common stock available for issuance is based on 5,000,000,000 shares of Common Stock authorized for issuance.
In determining which ratio to implement, if any, following receipt of stockholder approval, our Board may consider, among other things, various factors such as:
•
the historical trading price and trading volume of our Common Stock;
•
the then prevailing trading price and trading volume of our Common Stock and the expected impact of the Reverse Stock Split on the trading market for our Common Stock;
•
our ability to meet the requirements for quotation on the OTCQX or the OTCQB;
•
which ratio would result in the least administrative cost to us;
•
the number of shares of Common Stock needed to satisfy the settlement of cashless exercises of the Company’s outstanding Series A Warrants; and
•
prevailing general market and economic conditions.
The principal effects of the Reverse Stock Split will be as follows:
•
each 10,000 to 20,000 shares of Common Stock, inclusive, as determined in the sole discretion of our Board, will be combined into one new share of Common Stock, with any fractional shares that would otherwise be issuable as a result of the split being rounded up to the nearest whole share;
•
the number of shares of Common Stock issued and outstanding will be reduced accordingly, as illustrated in the table above;
•
proportionate adjustments will be made to the per share exercise prices and/or the number of shares of Common Stock issuable upon exercise or conversion of outstanding preferred shares, options, warrants, and any other convertible or exchangeable securities entitling the holders to purchase, exchange for, or convert into, shares of Common Stock, which will result in approximately the same aggregate price being required to be paid for such securities upon exercise or conversion as had been payable immediately preceding the Reverse Stock Split;
•
the Company will have available shares to conduct future equity financings;