NOTE 8 – OPTIONS AND WARRANTS
The Company uses
the Black-Scholes option pricing model to determine the fair value of options granted.
The following tables
summarize all options grants to employees for the six months ended June 30, 2018 and the related changes during the period presented
below.
|
|
Number of Options |
|
|
Weighted Average
Exercise Price |
|
Stock Options |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2017 |
|
|
1,000,000 |
|
|
$ |
0.18 |
|
Granted |
|
|
— |
|
|
|
— |
|
Exercised |
|
|
— |
|
|
|
— |
|
Cancelled/Forfeited |
|
|
(250,000 |
) |
|
|
0.20 |
|
Balance at June 30, 2018 |
|
|
750,000 |
|
|
$ |
0.17 |
|
|
|
Options Outstanding |
|
|
Options Exercisable |
|
Price Range |
|
Number
Outstanding at
June 30, 2018 |
|
|
Weighted
Average
Remaining
Contractual
Life |
|
|
Weighted
Average
Exercise
Price |
|
|
Number
Exercisable at
June 30, 2018 |
|
|
Weighted Average
Exercise
Price |
|
$.001 - $0.50 |
|
|
750,000 |
|
|
|
.81 |
|
|
$ |
0.17 |
|
|
|
750,000 |
|
|
$ |
0.17 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
During the six months
ended June 30, 2018, the Company recorded total option expense of $8,620. As of June 30, 2018, the Company has no stock-based compensation
related to stock options that is yet to be vested. The intrinsic value of the vested stock options at June 30, 2018 was $392,000,
calculated based on the fair value of the Company’s common stock at June 30, 2018.
During the three
months ended June 30, 2018, the Company recorded total option expense of $3,448. During the three months ended June 30, 2017, the
Company recorded total option expense of $69,485.
The following tables
summarize all warrant grants during the six months ended June 30, 2018 and the related changes during the period are presented
below.
|
|
Number of Warrants |
|
|
Weighted Average Exercise Price |
|
Stock Warrants |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at December 31, 2017 |
|
|
769,107 |
|
|
$ |
0.42 |
|
Granted |
|
|
— |
|
|
|
— |
|
Exercised |
|
|
— |
|
|
|
— |
|
Expired |
|
|
— |
|
|
|
— |
|
Balance at June 30, 2018 |
|
|
769,107 |
|
|
$ |
0.42 |
|
|