XML 28 R14.htm IDEA: XBRL DOCUMENT v2.4.0.6
Stockholders’ Equity
3 Months Ended
Dec. 31, 2011
Notes to Financial Statements  
Stockholders’ Equity

 

Note 9 – Stockholders’ Equity

 

Common Stock

 

The Company has 600,000,000 authorized shares of common stock, par value $0.001 per share. As of December 31, 2011, the Company had 327,079,104 shares issued and 307,739,481 shares outstanding. As of September 30, 2011, the Company had 299,331,673 shares of common stock issued and outstanding.

 

During the three months ended December 31, 2011, the Company issued 4,150,000 shares of common stock (valued at $239,500 based on closing market prices), for services. The Company also issued 3,757,808 shares of common stock for conversion of debt in the amount of $93,600 (including interest. The Company received $150,200 from the sale of common stock which was not issued prior to December 31, 2011.

  

Employee Stock Options and Warrants

 

A summary of the Company’s activity for employee stock options and warrants:

 

      Weighted     Average
      Average  Aggregate  Remaining
   Number  Exercise  Intrinsic  Contractual
   of Options  Price  Value  Life
                     
Outstanding at October 1, 2011   38,866,316   $0.12   $—      3.01 
Granted   1,850,000    0.11           
Expired   —      —             
Forfeited   —      —             
Exercised   —      —             
Outstanding at December 31, 2011   40,716,316   $0.12   $—      2.86 
                     
Exercisable at December 31, 2011   40,210,617   $0.12   $—      2.84 
                     

 

Outstanding and exercisable as of December 31, 2011:

 

 

      Weighted     Weighted
      Average     Average
      Remaining     Remaining
Exercise  Options  Contractual  Options  Contractual
Price  Outstanding  Life  Exercisable  Life
$0.06   7,415,000    3.68    7,351,219    3.68 
$0.07   2,000,000    4.00    2,000,000    4.00 
$0.09   2,000,000    4.00    2,000,000    4.00 
$0.10   9,416,850    2.57    9,416,850    2.57 
$0.12   8,450,940    2.28    8,450,940    2.28 
$0.14   500,000    3.05    58,082    3.05 
$0.15   8,000,000    3.05    8,000,000    3.05 
$0.25   2,933,526    0.96    2,933,526    0.96 
    40,716,316    2.86    40,210,617    2.84 
                     

 

During the three months ended December 31, 2011, the Company granted a total of 1,850,000 options and warrants to certain officers and employees. The options and warrants vested immediately upon grant and have a term of five years. The weighted average grant-date fair value of these options and warrants was $103,932.   The fair value of these options and warrants was estimated on the date of the grant using the Black-Scholes option-pricing model with the following weighted-average assumptions:

 

  • risk free rate of return of 0.87%-0.88%;
  • volatility of 168% - 169%
  • dividend yield of 0%; and
  • expected term of 5 years.

 

Stock Warrants

 

A summary of the Company’s warrant activity with non-employees:

 

      Weighted   
      Average  Aggregate
   Number  Exercise  Intrinsic
   of Warrants  Price  Value
Outstanding at October 1, 2011   94,266,670   $0.15   $75,000 
Granted   1,251,666    0.17      
Expired   —      —        
Forfeited   —      —        
Exercised   —      —        
Outstanding as of December 31, 2011   95,518,336   $0.15   $—   
                
Exercisable as of December 31, 2011   95,518,336   $0.15   $—   
                

 

Warrants outstanding and exercisable as of December 31, 2011:

 

            Weighted        
            Average        
            Remaining   Weighted Average
Exercise   Warrants   Warrants   Contractual   Exercise Price
Price   Outstanding   Exercisable   Life   Outstanding   Exercisable
                     
 $                 0.06               7,500,000          7,500,000                        4.38    $           0.06    $           0.06
 $                 0.07             23,333,333        23,333,333                        2.28    $           0.07    $           0.07
 $                 0.10               4,026,578          4,026,578                        3.18    $           0.10    $           0.10
 $                 0.12               6,226,000          6,226,000                        1.94    $           0.12    $           0.12
 $                 0.14               5,000,000          5,000,000                        3.81    $           0.14    $           0.14
 $                 0.15               2,107,667          2,107,667                        2.83    $           0.15    $           0.15
 $                 0.17             25,909,992        25,909,992                        4.03    $           0.17    $           0.17
 $                 0.18                  850,000             850,000                        1.04    $           0.18    $           0.18
 $                 0.25             15,269,312        15,269,312                        1.23    $           0.25    $           0.25
 $                 0.30               5,295,454          5,295,454                        1.01    $           0.30    $           0.30
                     
              95,518,336        95,518,336