XML 31 R21.htm IDEA: XBRL DOCUMENT v3.3.1.900
COMMON STOCK, STOCK OPTIONS AND WARRANTS (Tables)
12 Months Ended
Sep. 30, 2015
Common Stock Stock Options And Warrants Tables  
Schedule of fair value stock option grants

The following assumptions were used in determining the fair value of stock option grants:

 

   

Year Ended

September 30, 2015

  Nine Months Ended September 30, 2014  
Risk-free interest rate   1.37 – 1.52%   1.83%  
Expected dividend yield   0%   0%  
Expected term   2.5 – 6 years   5 – 6 years  
Forfeiture rate   0   0  
Expected volatility   53 – 58%   54%  

Schedule of stock option activity

A summary of option activity under the 2014 Plan is presented below:

 

Options   Shares    

Weighted-

Average

Exercise

Price

   

Weighted-

Average

Remaining

Contractual

Term

 

Aggregate

Intrinsic

Value

 
Outstanding at January 1, 2014         $            
Granted     3,300,000       0.45            
Exercised                      
Forfeited or expired                      
Outstanding at September 30, 2014     3,300,000       0.45     9.96 years   $ 495,000  
Granted     600,000       0.60              
Exercised                        
Forfeited or expired                        
Outstanding at September 30, 2015     3,900,000     $ 0.47     8.94 years   $ 297,000  
Exercisable at September 30, 2015     2,090,000     $ 0.47     8.81 years   $ 162,000  

Schedule of Warrants

The Company has reserved 8,797,130 shares of common stock for the exercise of outstanding warrants. The following table summarizes the warrants outstanding at September 30, 2015:

 

    Exercise price     Number     Expiration Date  
Investor Warrants   $ 0.60       3,400,067     September 12, 2019  
Placement Agent Unit Warrants     0.60       680,013     September 12, 2019  
Warrants underlying Placement Agent Unit Warrants     0.60       680,013     September 12, 2019  
Placement Agent Share Warrants     0.60       1,000,000     September 12, 2019  
Investor Warrants     0.60       500,000 (1)   March 19, 2020  
Investor Warrants     0.60       583,334 (1)   April 22, 2020  
Investor Warrants     0.60       258,333 (1)   April 30, 2020  
Investor Warrants     0.60       333,334 (1)   June 10, 2020  
Investor Warrants     0.60       100,000 (1)   June 22, 2020  
Investor Warrants     0.60       370,370 (1)   June 26, 2020  
Investor Warrants     0.60       208,333 (1)   July 2, 2020  
Investor Warrants     0.60       100,000 (1)   July 7, 2020  
Investor Warrants     0.60       333,333 (1)   July 15, 2020  
Investor Warrants     0.60       250,000 (1)   September 14, 2020  
              8,797,130