STOCKHOLDERS' DEFICIT (Tables)
|
9 Months Ended |
Jun. 30, 2015 |
Stockholders Deficit Tables |
|
Schedule of stock-based compensation expense |
Stock-based
compensation expense included in the accompanying statements of operations for the three months and nine months ended June 30,
2015 and 2014 is as follows:
|
|
For the three months ended June
30, |
|
|
|
2015 |
|
|
2014 |
|
Cost of Neurometric Services revenues |
|
$ |
- |
|
|
$ |
- |
|
Research |
|
|
10,400 |
|
|
|
8,200 |
|
Product Development |
|
|
9,200 |
|
|
|
55,700 |
|
Sales and marketing |
|
|
9,100 |
|
|
|
21,300 |
|
General and administrative |
|
|
13,700 |
|
|
|
87,400 |
|
Total |
|
$ |
42,400 |
|
|
$ |
172,600 |
|
|
|
For the nine months ended June
30, |
|
|
|
2015 |
|
|
2014 |
|
Cost of Neurometric Services
revenues |
|
$ |
- |
|
|
$ |
5,100 |
|
Research |
|
|
31,200 |
|
|
|
55,100 |
|
Product Development |
|
|
43,200 |
|
|
|
193,900 |
|
Sales and marketing |
|
|
72,500 |
|
|
|
72,300 |
|
General and administrative |
|
|
57,800 |
|
|
|
513,300 |
|
Total |
|
$ |
204,700 |
|
|
$ |
839,700 |
|
|
Schedule of stock option activity |
A
summary of stock option activity is as follows:
|
|
Number of Shares |
|
|
Weighted
Average Exercise Price |
|
Outstanding at September
30, 2014 |
|
|
12,417,499 |
|
|
$ |
0.84 |
|
Granted |
|
|
|
|
|
|
|
|
Exercised |
|
|
|
|
|
|
|
|
Forfeited |
|
|
|
|
|
|
|
|
Outstanding at December 31, 2014 |
|
|
12,417,499 |
|
|
$ |
0.84 |
|
Granted |
|
|
250,000 |
|
|
|
0.25 |
|
Exercised |
|
|
- |
|
|
|
- |
|
Forfeited |
|
|
- |
|
|
|
- |
|
Outstanding at March 31, 2015 |
|
|
12,667,499 |
|
|
$ |
0.83 |
|
Granted |
|
|
- |
|
|
|
- |
|
Exercised |
|
|
- |
|
|
|
- |
|
Forfeited |
|
|
(48,608 |
) |
|
|
0.04718 |
|
Outstanding at June 30, 2015 |
|
|
12,618,891 |
|
|
$ |
0.83 |
|
|
Schedule of the status of options outstanding |
Following
is a summary of the status of options outstanding at June 30, 2015:
Exercise Price |
|
|
Number of Shares |
|
|
Expiration Date |
|
Weighted
Average Exercise Price |
|
|
|
|
|
|
|
|
|
|
|
$ |
0.04718 |
|
|
|
8,871,692 |
|
|
12/2022 01/2023 |
|
$ |
0.04718 |
|
$ |
0.25 |
|
|
|
2,777,605 |
|
|
03/2023 01/2025 |
|
|
0.25 |
|
$ |
0.26 |
|
|
|
425,000 |
|
|
07/2024 |
|
|
0.26 |
|
$ |
3.00 |
|
|
|
42,670 |
|
|
03/2022 |
|
|
3.00 |
|
$ |
3.60 |
|
|
|
28,648 |
|
|
08/2016 |
|
|
3.60 |
|
$ |
3.96 |
|
|
|
32,928 |
|
|
08/2016 |
|
|
3.96 |
|
$ |
9.00 |
|
|
|
4,525 |
|
|
11/2016 |
|
|
9.00 |
|
$ |
12.00 |
|
|
|
28,535 |
|
|
03/2019 07/2020 |
|
|
12.00 |
|
$ |
14.10 |
|
|
|
10,000 |
|
|
03/2021 |
|
|
14.10 |
|
$ |
15.30 |
|
|
|
1,373 |
|
|
09/2018 |
|
|
15.30 |
|
$ |
16.50 |
|
|
|
262,441 |
|
|
03/2020 |
|
|
16.50 |
|
$ |
17.70 |
|
|
|
953 |
|
|
08/2016 |
|
|
17.70 |
|
$ |
24.00 |
|
|
|
4,667 |
|
|
12/2017 |
|
|
24.00 |
|
$ |
26.70 |
|
|
|
32,297 |
|
|
09/2017 |
|
|
26.70 |
|
$ |
28.80 |
|
|
|
11,767 |
|
|
04/2018 |
|
|
28.80 |
|
$ |
32.70 |
|
|
|
83,790 |
|
|
08/2017 |
|
|
32.70 |
|
|
Total |
|
|
|
12,618,891 |
|
|
|
|
$ |
0.83 |
|
|
Schedule of share-based compensation warrants |
The
warrant activity for the period starting October 1, 2013, through June 30, 2015, is described as follows:
|
|
Number of Shares |
|
|
Weighted
Average Exercise Price |
|
Outstanding at September
30, 2014 |
|
|
814,744 |
|
|
$ |
3.07 |
|
Granted |
|
|
200,000 |
|
|
|
0.25 |
|
Exercised |
|
|
- |
|
|
|
- |
|
Forfeited |
|
|
(226,020 |
) |
|
|
9.14 |
|
Outstanding at December 31,2014 |
|
|
788,724 |
|
|
$ |
0.61 |
|
Granted |
|
|
- |
|
|
|
- |
|
Exercised |
|
|
- |
|
|
|
- |
|
Forfeited |
|
|
(7,200 |
) |
|
|
9.15 |
|
Outstanding at March 31, 2015 |
|
|
781,524 |
|
|
$ |
0.53 |
|
Granted |
|
|
- |
|
|
|
- |
|
Exercised |
|
|
- |
|
|
|
- |
|
Forfeited |
|
|
- |
|
|
|
- |
|
Outstanding at June 30, 2015 |
|
|
781,524 |
|
|
$ |
0.53 |
|
|
Schedule of the status of warrants outstanding |
Following
is a summary of the status of warrants outstanding at June 30, 2015:
Exercise Price |
|
|
Number of Shares |
|
|
Expiration Date |
|
Weighted
Average Exercise Price |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
0.04718 |
|
|
|
38,152 |
|
|
03/2018 |
|
$ |
0.04718 |
|
|
0.25 |
|
|
|
332,200 |
|
|
04/2016 07/2017 |
|
|
0.25 |
|
|
0.275 |
|
|
|
324,000 |
|
|
06/2018 03/2019 |
|
|
0.275 |
|
|
1.00 |
|
|
|
67,170 |
|
|
10/2015 01/2017 |
|
|
1.00 |
|
|
7.50 |
|
|
|
3,334 |
|
|
05/2016 |
|
|
7.50 |
|
$ |
9.00 |
|
|
|
16,668 |
|
|
07/2017 |
|
|
9.00 |
|
|
Total |
|
|
|
781,524 |
|
|
|
|
$ |
0.53 |
|
|