Quarterly report pursuant to sections 13 or 15(d)

6. Stock Options and warrants

v2.4.0.6
6. Stock Options and warrants
9 Months Ended
Sep. 30, 2012
Share-based Compensation Arrangement by Share-based Payment Award, Options, Additional Disclosures [Abstract]  
Note 6. Stock Options and warrants

The Company periodically issues stock options and warrants to employees and non-employees in capital raising transactions, for services and for financing costs.  Stock-based compensation is measured at the grant date, based on the fair value of the award, and is recognized as expense over the requisite service period.  Options vest and expire according to terms established at the grant date.

 

Options

 

The Company currently issues stock options to employees, directors and consultants under the 2004 Stock Option Plan (the Plan). The Company could issue options under the Plan to acquire up to 5,000,000 shares of common stock. In February 2006, the board approved an amendment to the Plan (approved by the Shareholders in May 2006), increasing the authorized shares by 2,000,000 shares to 7,000,000 shares. At September 30, 2012, 2,750,442 were available to be granted under the Plan. Prior to 2004, the Company granted 3,250,000 options outside the Plan to officers of the Company.

 

On February 1, 2012, the Company issued 4,000,000 options to its Chief Financial Officer, valued at $1,207,193 using Black-Scholes-Merton calculation. The options have an exercise price of $0.25 per share, vest over a four year period, and expire ten years from date of grant. Twelve and a half percent vested immediately, twelve and a half percent will vest on the first anniversary date, and twenty-five percent will vest on the following three anniversary dates.

 

On May 18, 2012, the Company issued 850,000 options to its employees, valued at $242,963 using Black-Scholes-Merton calculation. The options have an exercise price of $0.30 per share, vesting immediately, and expire ten years from date of grant.

 

Employee options vest according to the terms of the specific grant and expire from 5 to 10 years from date of grant. Non-employee option grants to date are vested upon issuance. The weighted-average, remaining contractual life of employee options outstanding at September 30, 2012 was 8.1 years. Stock option activity for the period January 1, 2012 to September 30, 2012, was as follows:

 

Options   Shares     Weighted-
Average
Exercise
Price
    Weighted-
Average
Remaining
Contractual
Term
    Aggregate
Intrinsic
Value
 
Outstanding at January 1, 2012     24,067,892     $ 0.30                  
Granted     4,850,000       0.26                  
Exercised     (58,334 )     0.27                  
Forfeited or expired     –       –                  
Outstanding at September 30, 2012     28,859,558     $ 0.30       8.1     $ 13,980,449  
Vested and exercisable at September 30, 2012     11,279,558     $ 0.37       7.3     $ 4,838,849  

 

The weighted average exercise prices, remaining contractual lives for options granted, exercisable, and expected to vest under the Plan as of September 30, 2012 were as follows:

 

    Outstanding Options   Exercisable Options
Option
Exercise Price Per Share
  Shares   Life
(Years)
  Weighted
Average
Exercise
Price
  Shares   Weighted
Average Exercise
Price
  $ 0.21 - $ 0.99       28,532,012       8.1     $ .28       10,952,012     $ 0.34  
  $ 1.00 - $ 1.99       327,546       2.6       1.25       327,546       1.25  
          28,859,558       8.1     $ 0.30       11,279,558     $ 0.37  

 

During the nine months ended September 30, 2012, the Company amortized $1,519,597 of compensation cost based on the vesting of the options. Future unamortized compensation expense on the outstanding options at September 30, 2012 is $5,646,252.

 

Black-Scholes-Merton value of options

 

During the nine months ended September 30, 2012 and 2011, the Company valued options at the grant date using the Black-Scholes-Merton pricing model with the following average assumptions:

 

    September 30,  
    2012     2011  
             
Expected life (years)     5.0 – 7.0       6.0  
Risk free interest rate     .75% - 1.27%       1.95%  
Volatility       125%-132%       135.00%  
Expected dividend yield     0.00%       0.00%  
                 

 

Warrants

  

During the period ended September 30, 2012, the Company granted warrants to consultants to purchase 1,850,000 shares of its common stock.  The warrants have an average exercise price of $0.27/share, vesting immediately and will expire in two to three years from grant date.  Total fair value of the warrant amounted to $517,777 using the Black-Scholes Merton valuation model with the following average assumptions: risk-free interest rate of 0.23% to 0.39%; dividend yield of 0%; volatility of 112%; and an expected life of two to three years.  During the period ended September 30, 2012, the Company recognized amortization expense of $517,777 based upon vesting of the warrants.

 

During the nine months ended September 30, 2012, the Company amortized $379,940 of the compensation based on the vesting of these warrants granted in prior periods. Future unamortized compensation expense on the outstanding warrants at September 30, 2012 is $99,540.

 

During the period ended September 30, 2012, the Company granted issued 7,405,716 warrants to acquire shares of its common stock in connection of its issuance of convertible notes.  The warrants have an average exercise price of $0.32/share, fully vested, and will expire in two to three years from date of grant (See note 4).

 

The following table summarizes certain information about the Company’s stock purchase warrants from January 1, 2012 to September 30, 2012:

 

 

Warrants   Shares     Weighted-
Average
Exercise
Price
    Weighted-
Average
Remaining
Contractual
Term
    Aggregate
Intrinsic
Value
 
Outstanding at January 1, 2012     49,106,280     $ 0.28                  
Granted     9,255,716       0.31                  
Exercised     (6,347,393 )     0.35                  
Forfeited or expired     (4,062,910 )     0.49                  
Outstanding at September 30, 2012     47,951,693     $ 0.31       1.5     $ 22,351,154  
Vested and exercisable at September 30, 2012     46,585,026     $ 0.31       1.1     $ 21,708,821  

 

    Outstanding Warrants   Exercisable Warrants
Warrant
Exercise Price Per Share
  Shares   Life
(Years)
  Weighted
Average
Exercise
Price
  Shares   Weighted
Average Exercise
Price
  $ 0.25 - $ 0.99       47,451,693       1.5     $ .30       46,085,026     $ .30  
  $ 1.00 - $ 1.99       500,000       1.8       1.00       500,000       1.00  
          47,951,693       1.5     $ 0.31       46,585,026     $ 0.31