Quarterly report pursuant to Section 13 or 15(d)

COMMON STOCK WARRANTS

v2.4.0.8
COMMON STOCK WARRANTS
3 Months Ended
Dec. 31, 2013
Common Stock Warrants  
COMMON STOCK WARRANTS
NOTE 5 – COMMON STOCK WARRANTS
 
For all warrants included within permanent equity, the Company has determined the estimated value of the warrants granted to non-employees in exchange for services and financing expenses using the Black-Scholes pricing model and the following assumptions: stock price at valuation, $0.63-$7.96; expected term of 3-5 years, exercise price of $1.50-$7.96, a risk free interest rate of 0.21-2.90 percent, a dividend yield of 0 percent and volatility of 114-276 percent.
 
On October 1, 2013, the Company issued a total of 100,000 warrants with a fair market value of $556,534 for services rendered to the Company.  The warrants vested immediately.
 
On October 31, 2013, the Company received a notice of exercise for 55,556 Series A Warrants with an exercise price of $3.60. Accordingly, the Company issued 55,556 common shares for proceeds of $200,002.
 
On December 30, 2013, the Company issued a total of 26,667 warrants with a fair market value of $111,339 for services rendered to the Company.  The warrants vested immediately.
 
As of December 31, 2013, the Company has recorded $700,393 in consulting expense related to the warrants that have vested to date including warrants granted in prior years.
 

 

Below is a table summarizing the warrants issued and outstanding as of December 31, 2013:
                                   
Date
   
Number
   
Exercise
    Contractual    
Expiration
 
Issued
   
Outstanding
   
Price
    Life (Years)    
Date
 
Balance 10/1/08
      4,503,286       3.54       5    
Various
 
03/20/09
      1,666,667       1.50       5    
03/31/14
 
06/03/09
      3,722,224       0.54       5    
06/03/14
 
09/30/09
      50,000       1.20       5    
06/30/14
 
Expired
                       
Balance 9/30/09
      9,942,177       2.06            
10/09/09
      29,333       1.50       5    
10/29/14
 
11/09/09
      6,000       1.50       5    
11/09/14
 
12/04/09
      43,333       1.80       2    
12/04/11
 
12/15/09
      (1,861,112 )     0.54            
01/15/10
      1,861,112       1.65       5    
01/15/15
 
01/15/10
      (1,861,112 )     0.54            
04/09/10
      3,333       1.65       5    
4/9/2015
 
07/23/10
      31,000       1.50       3    
07/23/13
 
Expired
                       
Balance 9/30/10
      8,194,064       2.66            
12/30/10
      840,000       1.65       5    
12/30/15
 
05/12/11
      18,333       1.50       5    
05/12/16
 
06/13/11
      100,000       1.50       2    
06/13/13
 
07/15/11
      33,333       1.62       5    
07/15/16
 
07/15/11
      40,000       1.62       5    
07/15/16
 
08/23/11
      16,667       2.01       3    
08/23/14
 
Expired
      (363,523 )     3.57            
Balance 9/30/11
      8,878,874       2.50            
12/16/11
      305,559       1.95       5    
12/16/16
 
12/21/12
      1,042       1.95       5    
12/21/12
 
03/03/12
      116,667       1.95       5    
03/03/17
 
04/10/12
      (14,464 )     1.80            
04/12/12
      5,000       2.70       3    
4/12/2015
 
05/18/12
      116,667       2.85       3    
5/18/2015
 
06/28/12
      (1,766,334 )     1.65            
06/28/12
      1,059,803       3.60       5    
06/28/17
 
07/11/12
      16,667       2.85       3    
07/11/15
 
07/17/12
      (10,000 )     1.50            
09/07/12
      25,000       3.00       5    
09/07/17
 
Expired
      (206,843 )     2.37            
Balance 9/30/12
      8,527,638       2.80            
10/24/2012
      (66,667 )     1.50            
3/7/2013
      (6,996 )     3.57            
3/11/2013
      (1,679 )     3.57            
3/21/2013
      40,000       4.32       5    
3/21/2018
 
3/21/2013
      16,667       4.32       3    
3/21/2018
 
3/22/2013
      (3,704 )     1.65            
3/27/2013
      (840,000 )     1.65            
4/18/2013
      (1,406,320 )     3.57            
6/7/2013
      (6,519 )     1.65            
6/14/2013
      (1,000 )     1.50            
7/2/2013
      (50,000 )     1.50            
9/20/2013
      (13,889 )     1.95            
Expired
      (326,597 )     3.57            
9/30/2013
      5,860,934       2.77            
10/1/2013
      100,000       7.96       3    
10/1/2016
 
10/31/2013
      (55,556 )     3.60            
12/30/2013
      26,667       7.94       3    
12/30/2016
 
Expired
                       
12/31/2013
      5,932,045       2.88            
 

 

The outstanding warrants as of December 31, 2013 have an intrinsic value of approximately $29.6 million.