Schedule of Exercise of Shares |
|
The Company withheld newly
acquired shares pursuant to the exercise of the Option. The amount of common stock issued is calculated by using [Number of Options
Exercising] minus [Exercise Price] * [Number of Options Exercising] divided by [Prior Close OSAT Market Price].
As a result of the exercise 21,619 shares of common stock were issued.
|
|
Options
Exercised |
|
|
Exercise
Price |
|
|
Market
Price |
|
|
Shares
withheld as
Payment |
|
|
Common
Stock
Issued |
|
David Phipps |
|
|
21,667 |
|
|
$ |
2.55 |
|
|
$ |
5.25 |
|
|
|
10,524 |
|
|
|
11,143 |
|
Other |
|
|
18,333 |
|
|
$ |
2.25 |
|
|
$ |
5.25 |
|
|
|
7,857 |
|
|
|
10,476 |
|
|
|
|
As a result of the exercise
429,800 shares of common stock were issued.
|
|
Options
Exercised |
|
|
Exercise
Price |
|
|
Market
Price |
|
|
Shares
withheld as
Payment |
|
|
Common
Stock
Issued |
|
David Phipps |
|
|
400,000 |
|
|
$ |
0.20 |
|
|
$ |
0.25 |
|
|
|
80,000 |
|
|
|
320,000 |
|
Other |
|
|
131,000 |
|
|
$ |
0.20 |
|
|
$ |
0.25 |
|
|
|
21,200 |
|
|
|
109,800 |
|
|
|
|
531,000 |
|
|
|
|
|
|
|
|
|
|
|
101,200 |
|
|
|
429,800 |
|
|
Schedule of Outstanding Stock Options Activities |
A summary of the status of the
Company’s outstanding stock options and changes during the three months ended March 31, 2021 is as follows:
Stock Options
|
|
Number of
Options |
|
|
Weighted
Average Exercise
Price |
|
|
Weighted
Average
Remaining
Contractual
Life
(Years) |
|
Balance at January 1, 2021 |
|
|
3,000,044 |
|
|
$ |
0.47 |
|
|
|
9.91 |
|
Granted |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Exercised |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Forfeited |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Cancelled |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Balance outstanding at March 31, 2021 |
|
|
3,000,044 |
|
|
$ |
0.47 |
|
|
|
9.66 |
|
Options exercisable at March 31, 2021 |
|
|
3,000,044 |
|
|
$ |
0.47 |
|
|
|
9.66 |
|
|
A summary of the status
of the Company’s outstanding stock options and changes during the years ended December 31, 2020 and 2019, is as follows:
|
|
Number of
Options |
|
|
Weighted
Average Exercise
Price |
|
|
Weighted
Average
Remaining
Contractual Life
(Years) |
|
Balance at January 1, 2019 |
|
|
79,044 |
|
|
$ |
9.90 |
|
|
|
5.56 |
|
Granted |
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
Exercised |
|
|
(40,000 |
) |
|
$ |
2.41 |
|
|
|
4.96 |
|
Forfeited |
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
Cancelled |
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
Balance outstanding at December 31, 2019 |
|
|
39,044 |
|
|
$ |
17.49 |
|
|
|
5.16 |
|
Options exercisable at December 31, 2019 |
|
|
39,044 |
|
|
$ |
17.49 |
|
|
|
5.16 |
|
Weighted average fair value of options granted during the period |
|
|
|
|
|
$ |
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2020 |
|
|
39,044 |
|
|
$ |
17.49 |
|
|
|
5.16 |
|
Granted |
|
|
3,492,000 |
|
|
$ |
0.24 |
|
|
|
9.92 |
|
Exercised |
|
|
(531,000 |
) |
|
$ |
0.20 |
|
|
|
9.64 |
|
Forfeited |
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
Cancelled |
|
|
- |
|
|
$ |
- |
|
|
|
- |
|
Balance outstanding at December 31, 2020 |
|
|
3,000,044 |
|
|
$ |
0.47 |
|
|
|
9.91 |
|
Options exercisable at December 31, 2020 |
|
|
3,000,044 |
|
|
$ |
0.47 |
|
|
|
9.91 |
|
Weighted average fair value of options granted during the period |
|
|
|
|
|
$ |
0.24 |
|
|
|
9.92 |
|
|
Schedule of Outstanding Stock Warrants Activities |
A summary of the status of the
Company’s outstanding warrants and changes during the three months ended March 31, 2021 is as follows:
|
|
Number of
Warrants |
|
|
Weighted
Average Exercise
Price |
|
|
Weighted
Average
Remaining
Contractual
Life
(Years) |
|
Balance at January 1, 2021 |
|
|
4,000 |
|
|
$ |
60.00 |
|
|
|
0.37 |
|
Granted |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Exercised |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Forfeited |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Cancelled |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Balance outstanding and exercisable at March 31, 2021 |
|
|
4,000 |
|
|
$ |
60.00 |
|
|
|
0.37 |
|
|
A summary of the status
of the Company’s outstanding stock warrants and changes during the years ended December 31, 2020 and 2019, is as follows:
|
|
Number of
Warrants |
|
|
Weighted
Average Exercise
Price |
|
|
Weighted
Average
Remaining
Contractual Life
(Years) |
|
Balance at January 1, 2019 |
|
|
4,000 |
|
|
$ |
60.00 |
|
|
|
2.37 |
|
Granted |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Exercised |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Forfeited |
|
|
|
|
|
|
|
|
|
|
|
|
Cancelled |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Balance at December 31, 2019 |
|
|
4,000 |
|
|
$ |
60.00 |
|
|
|
1.37 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at January 1, 2020 |
|
|
4,000 |
|
|
$ |
60.00 |
|
|
|
1.37 |
|
Granted |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Exercised |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Forfeited |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Cancelled |
|
|
- |
|
|
|
- |
|
|
|
- |
|
Balance outstanding at December 31, 2020 |
|
|
4,000 |
|
|
$ |
60.00 |
|
|
|
0.37 |
|
|