XML 29 R15.htm IDEA: XBRL DOCUMENT v2.4.0.6
SHAREHOLDERS' EQUITY
9 Months Ended
Nov. 30, 2011
SHAREHOLDERS' EQUITY [Abstract]  
SHAREHOLDERS' EQUITY
NOTE 9–SHAREHOLDERS' EQUITY
 
 
Common Stock
 
 
During the nine months ended November 30, 2011, we issued 2,460,849 shares of Common Stock for cash consideration of $1,453,520. We also issued 2,227,612 shares of Common Stock for the conversion of $1,515,960 of notes payable and accrued interest, 1,225,000 shares of Common Stock for services to be rendered in the amount of $885,000, 908,593 shares of Common Stock in satisfaction of $599,492 of accounts payable, 859,999 shares as finders fees, and 3,042,199 shares of Common Stock in satisfaction of $2,259,865 of accrued and unpaid compensation.
 
 
During the nine months ended November 30, 2010, we issued 2,700,766 shares of Common Stock for cash consideration of $1,453,894. We also issued 338,408 shares of Common Stock for the conversion of $181,852 of notes payable and accrued interest, 1,093,384 shares of Common Stock for investor relations services, marketing services, and finders fees related to financing, valued at $803,000, and 367,619 shares of  Common Stock for the settlement of $270,029 of accounts payable. We also received $50,000 for 100,000 shares which were issued subsequent to the quarter end and are recorded as shares to be issued.
 
 
Employee Stock Options
 
 
During the nine months ended November 30, 2011, the Company granted 1,319,000 options to certain employees.  These options vest over three years, have an exercise price of $1.00, and have a five year life.  The grant date fair value of these options amounted to $503,933 which was calculated using the Black-Scholes option pricing model with the following assumptions:  risk free rate of return of 1.12%, volatility of 78.99%, a dividend yield of 0%, and an expected life of 5 years.
 
 
In September, 2006, our Board of Directors adopted the 2006 Employee Stock Option Plan. Activity in this plan is as follows:
 
 
2006 Plan
 
    
   
Weighted-Average Exercise Price
  
Aggregate Intrinsic Value
  
Number of Options
 
Outstanding, February 28, 2011
 $0.75  $0.00   5,304,500 
Granted
 $0.75-$1.00  $0.00   1,319,000 
Cancelled
 $0.75  $0.00   (207,278)
Outstanding, November 30, 2011
 $0.75-$1.00  $0.00   6,416,222 
 
The exercise prices for the options outstanding at November 30, 2011, and information relating to these options is as follows:
 
Options Outstanding
 
Exercisable Options
 
Range of Exercise
Price
  
Number
 
Weighted Average Remaining Life
 
Weighted Average Exercise Price
 
Weighted Average Remaining Life
Number
 
Weighted Average Exercise Price
 
$0.75-$1.00    
6,416,222
 
3.1 years
 
$
0.80
 
2.8 years
5,000,305
 
$
0.76
 
 
 
Warrants
 
 
Activity in issued and outstanding warrants is as follows:
 
   
Number of Shares
  
Exercise Prices
 
Outstanding, February 28, 2011
  8,688,576  $0.75-$4.00 
Granted
  23,102,787  $1.00-$1.50 
Expired
  (275,808) $1.00-$4.00 
Outstanding, November 30, 2011
  31,515,555  $0.75-$4.00 
 
During the nine months ended November 30, 2011, the Company granted 9,400,000 warrants to certain employees & directors.  These warrants vest immediately, have an exercise price of $1.00, and have a five year life.  The grant date fair value of these warrants amounted to $3,562,578 which was calculated using the Black-Scholes option pricing model with the following assumptions:  
 
 
Stock Warrants Granted
 
 
 
 
Risk free rate of return
 
 
 
 
Volatility
 
 
Dividend Yield
 
Expected Life
 
9,000,000                  0.98%                            78.99%                          0%                                 5 years                                                400,000                       0.625%                                  78.83%                              0%                               5 years
 
 
The exercise prices for the warrants outstanding at November 30, 2011, and information relating to these warrants is as follows:
 
 
 
Range of Exercise Prices
  
 
 
Stock Warrants Outstanding
  
 
 
Stock Warrants Exercisable
 
 
Weighted-Average Remaining Contractual Life
 
Weighted-Average Exercise Price of Warrants Outstanding
  
Weighted-Average Exercise Price of Warrants Exercisable
  
 
 
Intrinsic Value
 
$1.00   6,225,000   5,825,000 
58 months
 $1.00  $1.00  $0.00 
$1.00   16,722,787   8,872,787 
56 months
 $1.00  $1.00  $0.00 
$1.50   155,000   155,000 
52 months
 $1.50  $1.50  $0.00 
$0.75-1.50   2,693,286   2,693,286 
38 months
 $0.90  $0.90  $0.00 
$0.75-1.25   1,314,710   1,314,710 
32 months
 $1.25  $1.25  $0.00 
$1.50   1,900,000   1,900,000 
31 months
 $1.50  $1.50  $0.00 
$1.00-$4.00   1,934,991   1,934,991 
      5 months
 $3.90  $3.90  $0.00 
$4.00   569,781   569,781 
2 months
 $4.00  $4.00  $0.00 
     31,515,555   23,265,555