Quarterly report pursuant to Section 13 or 15(d)

11. Stockholders' Equity

v3.21.1
11. Stockholders' Equity
 3 Months Ended
Mar. 31, 2021
Equity [Abstract]  
Stockholders' Equity

Note 11 – Stockholders’ Equity

 

Shares authorized

 

Upon formation, the total number of shares of all classes of stock that the Company is authorized to issue is seventy-five million (75,000,000) shares of common stock, par value $0.001 per share.

 

Common stock

 

As of March 31, 2021 the Company had 40,959,741 shares of common stock issued and outstanding.

 

During the three months ended March 31, 2021, the Company did not issue common stock.

 

Shares to be issued for compensation

 

The Company entered into agreements with third party consultants for financing and management consultation. The Company has incurred consulting service fees not paid in cash amounting to $12,000 for the period ended March 31, 2021, which the Company intends to issue stock as compensation for services rendered. Expenses incurred but not yet paid in shares as of March 31, 2021 and 2020 amounted to $110,709 and $62,709, respectively.

 

Stock options

 

On January 4, 2021, each member of the Board was granted 15,000 options to purchase shares at $3.00 per share.

 

On August 6, 2019, each member of the Board was granted 30,000 options to purchase shares at $5.70 per share.

 

As of March 31, 2021, there were 315,000 options granted, 236,250 options vested, 0 options unvested, and 315,000 outstanding stock options.

 

For the three months ended March 31, 2021 and 2020, the Company’s stock option compensation expenses amounted to $259,350 and $106,838, respectively.

 

The fair value of the warrants listed above was determined using the Black-Scholes option pricing model with the following assumptions:

 

    March 31,     March 31,  
    2021     2020  
Risk-free interest rate     0.93%       1.71%  
Expected life of the options     10 years       10 years  
Expected volatility     122.93%       158.86%  
Expected dividend yield     0%       0%  

 

The following is a summary of options activity from December 31, 2020 to March 31, 2021:

 

Options   Shares     Weighted average exercise price     Weighted Average Remaining Contractual Life     Aggregate Intrinsic Value  
Outstanding at December 31, 2020     210,000     $ 9.61       9.61       –  
Granted     105,000       1.00       –       –  
Exercised     –       –       –       –  
Forfeited or expired     –       –       –       –  
Outstanding at March 31, 2021     315,000     $ 4.80       8.83       131,250  
Vested as of March 31, 2021     236,250     $ 5.40       8.51       32,813  
Exercisable at March 31, 2021     315,000     $ 5.40       8.51       32,813  

  

The exercise price for options outstanding and exercisable at March 31, 2021:

 

Outstanding     Exercisable  
                     
Number of       Exercise     Number of       Exercise  
Options       Price     Options       Price  
30,000     $ 5.70     30,000     $ 5.70  
30,000       5.70     30,000       5.70  
30,000       5.70     30,000       5.70  
30,000       5.70     30,000       5.70  
30,000       5.70     30,000       5.70  
30,000       5.70     30,000       5.70  
30,000       5.70     30,000       5.70  
15,000       3.00     15,000       3.00  
15,000       3.00     15,000       3.00  
15,000       3.00     15,000       3.00  
15,000       3.00     15,000       3.00  
15,000       3.00     15,000       3.00  
15,000       3.00     15,000       3.00  
15,000       3.00     15,000       3.00  
315,000             315,000