Quarterly report pursuant to Section 13 or 15(d)

Stockholders' Equity Disclosure

v2.4.1.9
Stockholders' Equity Disclosure
3 Months Ended
Mar. 31, 2015
Notes  
Stockholders' Equity Disclosure

7.  STOCKHOLDERS’ EQUITY:

 

Common Stock - The Company has authorized 20,000,000 common shares with a $0.0001 par value. There were 11,061,114 shares issued and 11,017,641 outstanding at March 31, 2015 and 9,495,045 shares issued and 10,952,356 outstanding at December 31, 2014.

 

On October 1, 2014, the Company commenced a non-public equity offering of units at $1.75 per unit (the “Units”).  Each Unit consists of one common share and one-half warrant, with each whole warrant exercisable at $2.00 per share.  The purchase price for the Units is payable in either cash, conversion of outstanding Series D preferred shares or certain outstanding promissory notes.  During the three months ended March 31, 2015 the Company issued 50,285 shares of common stock and warrants to purchase 25,141 shares of common stock for cash proceeds of $88,000.

 

On March 13, 2015 the Company issued 15,000 common shares in exchange for consulting services.

 

Preferred Stock - The Company has authorized 4,500,000 shares of Preferred Stock with a $0.0001 par value.  As holders of any series of preferred stock convert into common shares the preferred shares are no longer outstanding and become available for reissuance.  As of March 31, 2015 and December 31, 2014, there were 178,924 preferred shares outstanding.

 

Series D Preferred Stock - As of March 31, 2015 and December 31, 2014 there were 178,924 shares of Series D preferred stock outstanding.

 

As of March 31, 2015, the Company has 178,924 Series D preferred stock outstanding.  Holders of Series D preferred stock accrue dividends at the rate per annum of $0.24 per share, payable on a quarterly basis. As dividends are accrued and payable quarterly on the Series D preferred stock, the Company paid dividends of $31,475 and $44,018 during the three months ended March 31, 2015 and 2014, respectively.  As of March 31, 2015 the Company has dividends payable in accrued expenses of $15,819.

 

The holders of the Series D preferred stock have conversion rights equivalent to such number of fully paid and non-assessable shares of common stock as is determined by dividing the Series D original issue price of $3.00 by the then applicable conversion price. Each Series D Share will convert into one share of our common stock at any time at the option of the holder of the Series D Shares or will be converted at the option of the Company at any time the trading price of our common stock is at least $4.50 per share for ten consecutive trading days. The conversion ratio is subject to anti-dilution adjustments, including in the event that the Company issues equity securities at a price equivalent to or less than the conversion price in effect immediately prior to such issue.

 

The holders of Series D preferred stock have a liquidation preference over the holders of the Company’s common stock equivalent to the purchase price per share of the Series D preferred stock plus any accrued and unpaid dividends, whether or not declared, on the Series D preferred stock. A liquidation would be deemed to occur upon the happening of customary events, including transfer of all or substantially all of the Company’s common stock or assets or a merger, or consolidation. The Company believes that such liquidation events are within its control and therefore the Company has classified the Series D preferred stock in stockholders’ equity.

 

The holders of Series D preferred stock vote together as a single class with the holders of the Company’s common stock on all action to be taken by the Company’s stockholders. Each share of Series D preferred stock entitles the holder to the number of votes equal to the number of shares of common stock into which the shares of the Series D preferred stock are convertible as of the record date for determining stockholders entitled to vote on such matter.

 

The Company agreed to use its best efforts to register the shares underlying the warrants issued in the Series D preferred stock offering and the Private equity offering dated October 1, 2014. 

 

Stock Options

 

 

Number of Options

Weighted

Average

Exercise

Price

Weighted

Average

Remaining

Life (Years)

Balance, December 31, 2013

1,320,000

$ 2.23

3.44

Granted

298,000

$ 3.00

 

Exercised

--

--

 

Cancelled

(371,500)

$ 2.46

 

Balance, December 31, 2014

1,246,500

$ 2.35

2.83

Granted

--

--

 

Exercised

--

--

 

Cancelled

(10,000)

$ 3.00

 

Balance, March 31, 2015

1,236,500

$ 2.34

2.10

Exercisable, December 31, 2014

882,583

$ 2.20

 

Exercisable, March 31, 2015

900,083

$ 2.21

 

 

The fair value of each stock option granted was estimated on the date of grant using the Black Scholes option pricing model with the following assumptions:

 

 

March 31, 2015

Risk-free interest rate range

1.49%-1.71%

Expected life

5.0 Years

Vesting period

0 - Years

Expected volatility

42%

Expected dividend

-

Fair value range of options at grant date

$0.671 - $1.167

 

The Company recorded stock-based compensation expense of $35,552 and $129,408 during the three months ended March 31, 2015 and 2014, respectively.

 

As of March 31, 2015 there was $272,490 of unrecognized compensation expense related to the issuance of the stock options.

 

Performance Stock Options

 

There were no performance stock options granted during the three months ended March 31, 2015.

 

 

Number of Options

 

Weighted

Average

Exercise

Price

Balance, December 31, 2013

1,440,000

 

$ 0.11

Granted

--

 

--

Exercised

--

 

--

Cancelled

--

 

--

Balance, December 31, 2014

1,440,000

 

$ 0.11

Granted

--

 

--

Exercised

--

 

--

Cancelled

(1,400,000)

 

$ 0.06

Balance, March 31, 2015

40,000

 

$ 2.00

Exercisable, December 31, 2014 and March 31, 2015

40,000

 

$ 2.00

 

See Note 5 for further discussion of the performance options.

 

Warrants

 

The Company issued 25,141 warrants in connection with the private equity offering dated October 1, 2014 discussed above.  Each unit consisted of one share of Common stock and one-half warrant, with each whole warrant exercisable at $2.00 per share and grants the right to purchase a share of the Company’s common stock.  The warrants expire three years from the date of issuance and are exercisable immediately.

 

 

Number of

Warrants

Weighted

Average

Exercise

Price

Weighted

Average

Remaining

Life (Years)

Balance, December 31, 2013

363,824

$ 3.00

1.88

Granted

2,061,156

$ 2.39

 

Exercised

--

--

 

Cancelled

--

--

 

Balance, December 31, 2014

2,424,980

$ 2.48

2.28

Granted

25,141

$2.00

 

Exercised

--

--

 

Cancelled

--

--

 

Balance, March 31, 2015

2,450,121

$2.48

2.04