General form of registration statement for all companies including face-amount certificate companies

Common Stock Warrants

v3.23.4
Common Stock Warrants
12 Months Ended
Dec. 31, 2022
Common Stock Warrants  
Common Stock Warrants

Note 21 – Common Stock Warrants

 

Warrants to purchase a total of 11,511,650 shares of common stock were outstanding as of December 31, 2022.

 

On December 21, 2022, the Company received proceeds of $50,000 from the sale of 2,500 units, consisting of 2,500 shares of Series A Preferred Stock and five-year warrants to purchase 250,000 shares of common stock at an exercise price of $0.25 per share from an accredited investor. The proceeds received were allocated between the Series A Preferred Stock and warrants on a relative fair value basis. The aggregate estimated value of the warrants using the Black-Scholes Pricing Model, based on a weighted average volatility rate of 157% and a weighted average call option value of $0.0699, was $17,468.

 

On December 20, 2022, the Company received proceeds of $50,000 from the sale of 2,500 units, consisting of 2,500 shares of Series A Preferred Stock and five-year warrants to purchase 250,000 shares of common stock at an exercise price of $0.25 per share from another accredited investor. The proceeds received were allocated between the Series A Preferred Stock and warrants on a relative fair value basis. The aggregate estimated value of the warrants using the Black-Scholes Pricing Model, based on a weighted average volatility rate of 157% and a weighted average call option value of $0.07, was $17,499.

 

 

ONE WORLD PRODUCTS, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

 

The following is a summary of information about our warrants to purchase common stock outstanding at December 31, 2022.

 

Shares Underlying Warrants Outstanding    

Shares Underlying

Warrants Exercisable

 
 

Range of

Exercise

Prices

     

Shares

Underlying

Warrants

Outstanding

     

Weighted

Average

Remaining

Contractual

Life

     

Weighted

Average

Exercise

Price

     

Shares

Underlying

Warrants

Exercisable

     

Weighted

Average

Exercise

Price

 
$ 0.25-$0.50       11,511,650       2.43 years     $ 0.25-$0.50       11,511,650     $ 0.25-$0.50  

 

The fair value of each warrant grant is estimated on the date of grant using the Black-Scholes option pricing model with the following weighted-average assumptions used for grants under the fixed option plan:

 

    December 31,     December 31,  
    2022     2021  
                 
Average risk-free interest rates     3.79 %     0.47 %
Average expected life (in years)     5.00       3.00  
Volatility     157 %     197 %

 

The weighted average fair value of warrants granted with exercise prices at the current fair value of the underlying stock was approximately $0.29 and $0.10 per warrant for the years ended December 31, 2022 and 2021, respectively.

 

The following is a summary of activity of outstanding common stock warrants:

 

          Weighted  
          Average  
    Number     Exercise  
    of Shares     Prices  
Balance, December 31, 2020     7,511,650     $ 0.25  
Warrants granted     3,500,000       0.39  
Balance, December 31, 2021     11,011,650       0.30  
Warrants granted     500,000       0.25  
Balance, December 31, 2022     11,511,650     $ 0.29  
                 
Exercisable, December 31, 2022     11,511,650     $ 0.29