XML 50 R23.htm IDEA: XBRL DOCUMENT v3.3.0.814
STOCKHOLDERS' EQUITY (Tables)
9 Months Ended
Sep. 30, 2015
Equity [Abstract]  
Schedule of Stockholders' Equity Note, Warrants or Rights [Table Text Block]

The following tables summarize the changes in outstanding shares of the Company’s common stock during the nine months ended September 30, 2015:

 

         
   

Transaction

Value

  Number of Shares
December 31, 2014       12,499,933
Issued for services $ 114,693   50,000
Issued to Infinity Capital upon uplisting of the Company’s stock   2,966,500   1,000,000
Issued to Full Circle via cashless exercises   3,683,270   760,263
Issued to Full Circle for cash consideration   86,171   25,000
Issued in settlement of converted 12% Convertible Notes and accrued interest   321,123   64,225
September 30, 2015       14,399,421
Schedule of Assumptions Used [Table Text Block]

 

   
Exercise price $ 2.10 – 3.75
Stock price on date of grant $ 3.70 -- 3.75
Volatility 126 – 133 %
Risk-free interest rate 1.0 – 1.1 %
Expected option life (years) 3.0 – 10.0
Dividend yield --

 

 

The fair value of each warrant grant is estimated using Black-Scholes.  We use historical data to estimate the expected price volatility.  The risk-free interest rate is based on the United States Treasury yield curve in effect at the time of grant for the estimated life of the option.  The following summarizes the Black-Scholes assumptions used for Consulting Awards granted during the nine months ended September 30, 2015:

 

     
  Grant Date September 30, 2015
Volatility 125 – 170 % 154 %
Risk-free interest rate 0.5 – 1.1 % 0.6 %
Expected option life (years) 2.0 – 3.0 2.0 – 3.0
Dividend yield -- --

 

 

 

 

The following summarizes the Black-Scholes assumptions used for IPG Warrants:

 

   
Volatility 134 %
Risk-free interest rate 1.0 %
Expected option life (years) 3.0
Dividend yield --

 

Warrants with Debt

 

The fair value of each warrant grant is estimated using Black-Scholes.  We use historical data to estimate the expected price volatility.  The risk-free interest rate is based on the United States Treasury yield curve in effect at the time of grant for the estimated life of the option.  The following summarizes the Black-Scholes assumptions used for warrants granted for debt during the nine months ended September 30, 2015:

 

   
Volatility 127 – 132 %
Risk-free interest rate 0.4 – 0.5 %
Expected option life (years) 1.5
Dividend yield --

 


Schedule of Stock Options Roll Forward [Table Text Block]

Common Stock

 

The following summarizes Employee Awards activity:

 

         
  Number of Shares Weighted-average Exercise Price per Share Weighted-average Remaining Contractual Term (in years) Aggregate Intrinsic Value
Outstanding at December 31, 2014 --      
Granted 1,017,500 $  2.99 3.8  
Outstanding at September 30, 2015 1,017,500 $  2.99 3.8 $ --
Exercisable at September 30, 2015 397,500 $  3.02 3.7 $ --

 s activity:

 

         
  Number of Shares Weighted-average Exercise Price per Share Weighted-average Remaining Contractual Term (in years) Aggregate Intrinsic Value
Outstanding at December 31, 2014 150,000 $  4.40 1.2 $  --
Granted 65,000 $  3.03 2.0  
Outstanding at September 30, 2015 215,000 $  3.99 1.5 $  --
Exercisable at September 30, 2015 150,000 $  4.40 1.2 $  --

 

 

The following summarizes warrants issued with debt activity:

 

         
  Number of Shares Weighted-average Exercise Price per Share Weighted-average Remaining Contractual Term (in years) Aggregate Intrinsic Value
Outstanding at December 31, 2014 600,000 $  4.40 1.1  
Cancelled (600,000) $  4.40 1.1  
Granted 554,500 $  1.13 1.2  
Outstanding at September 30, 2015 554,500 $  1.13 1.2 $  16,475
Exercisable at September 30, 2015 554,500 $  1.13 1.2 $  16,475

 

 

 

18