XML 29 R16.htm IDEA: XBRL DOCUMENT v3.21.1
STOCK OPTION AGREEMENTS AND TRANSACTIONS
12 Months Ended
Dec. 31, 2020
Share-based Payment Arrangement [Abstract]  
STOCK OPTION AGREEMENTS AND TRANSACTIONS

The Company grants stock options to its key employees and independent service providers as it deems appropriate. Options expire from five to ten years after the grant date.

 

Option Agreements - The Company's Board approved stock option agreements with consultants and a member of the Board of which options for an aggregate of 750,000 common shares are outstanding at December 31, 2020 with an average exercise price of $.12 per share. At December 31, 2020, options for 750,000 shares are vested. Options for 938,000 shares were forfeited unvested in January 2019.

 

Loan Fees - On May 7, 2019, the Company entered into a note payable agreement for up to $500,000 with a related party. The note has an interest rate of 7.5% and is due on August 31, 2026. The Company borrowed $200,000 in 2019 and $50,000 in 2020. The $250,000 remains outstanding as of December 31, 2020. As consideration for providing this financing, the Company granted a stock option to purchase a total of 2,500,000 common shares at an exercise price of $.02 and recorded interest expense of $14,250 using the Black-Scholes option pricing model to determine the estimated fair value of the option.

 

On August 24, 2020, the Company entered into a note payable agreement for $166,473 with a third party. The note has an interest rate of 6% and is due on August 24, 2024. As consideration for providing this financing, the Company granted a stock option to purchase a total of 500,000 common shares at an exercise price of $.05 and recorded interest expense of $52,900 using the Black-Scholes option pricing model to determine the estimated fair value of the option.

 

On November 17, 2020, the Company extended a note payable agreement of $146,300 with a related party. The note has an interest rate of 6% and is due on January 1, 2022. As consideration for providing this extension of the financing, the Company granted a stock option to purchase a total of 250,000 common shares at an exercise price of $.12 and recorded interest expense of $15,450 using the Black-Scholes option pricing model to determine the estimated fair value of the option.

 

On December 31, 2020, the Company extended a note payable agreement of $9,000 with a third party. The note has an interest rate of 6% and is due on January 1, 2024. As consideration for providing this extension of the financing, the Company granted a stock option to purchase a total of 25,000 common shares at an exercise price of $.10 and recorded interest expense of $958 using the Black-Scholes option pricing model to determine the estimated fair value of the option.

 

The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model based on the following assumptions. Volatility is based on the Company’s historical volatility. The expected life of the options was determined using the simplified method for plain vanilla options as stated in FASB ASC 718 to improve the accuracy of this assumption while simplifying record keeping requirements until more detailed information about the Company’s exercise behavior is available. The risk-free rate for the life of the option is based on the U.S. Treasury yield curve in effect at the time of grant.

 

The following assumptions were used for the years ended December 31, 2020 and 2019.

 

    2020   2019  
Risk free interest rate   0.17% to 1.40%   1.38% to 2.55%  
Expected dividend yield   0% 0%
Expected stock price volatility   100% 100%
Expected life of options   1.75 to 3.01 years   2.75 to 3.90 years

 

 

The following is a summary of stock option activity, including qualified and non-qualified options for the years ended December 31, 2020 and 2019:

 

    Number of Options Outstanding     Weighted Average Exercise Price   Remaining Contractual Term   Aggregate Intrinsic Value  
Outstanding at December 31, 2018     7,920,000     $ .09          
Granted     4,203,500     $ .03          
Expired     (275,000 )   $ .07          
Forfeited     (938,000 )   $ .23          
Outstanding at December 31, 2019     10,910,500     $ .05          
Granted     1,880,000     $ .07          
Expired     (335,000 )   $ .15          
Forfeited     (25,000 )   $ .05          
Outstanding at December 31, 2020     12,430,500     $ .05   3.3 years   $ 480,400  
                           
Vested or expected to vest at December 31, 2020     12,430,500     $ .05   3.3 years   $ 480,400  
                           
Exercisable at December 31, 2020     11,885,500     $ .05   3.3 years   $ 467,800  

 

At December 31, 2020, there was $0 of total unrecognized compensation cost related to outstanding non-vested options.

 

The weighted average fair value of options granted was $.07 and $.03 per share for the years ended December 31, 2020 and 2019, respectively. The exercise price for all options granted equaled or exceeded the market value of the Company’s common stock on the date of grant with the exception of the 500,000 options granted in consideration for providing the financing on August 24, 2020.