XML 80 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2017
Equity [Abstract]  
Schedule of Fair Value of Share Based Payment

The fair value of share-based payment units was estimated using the Black-Scholes option pricing model with the following assumptions and weighted average fair values as follows:

 

    Twelve Months Ended  
    December 31,  
    2017     2016  
Valuation assumptions:                
Grant price     -     $ 1.01 - $2.79  
Exercise price     -     $ 1.01 - $2.79  
Expected dividend yield     -       0 %
Expected volatility     -       96.77% - 98.05 %
Expected life (in years)     -       5  
Risk-free interest rate     -       0.94% - 2.10 %

Schedule of Stock Option Activity

Stock option activity under the Plans during the periods indicated below is as follows:

 

   

Number of

Shares

Subject to

Issuance

   

Weighted-

average

Exercise

Price

   

Weighted-

average

Remaining

Contractual

Term

   

 

Aggregate

Intrinsic

Value

 
                         
Outstanding at December 31, 2015     1,901,298     $ 1.46       4.51 years          
                                 
Granted     269,543     $ 1.31                  
Forfeited or expired     (160,294 )     2.58                  
Exercised     (345,127 )     1.13                  
Outstanding at December 31, 2016     1,665,420     $ 1.40       3.62 years          
                                 
Granted     -       -                  
Forfeited or expired     (24,062 )     4.06                  
Exercised     (10,000 )     1.01                  
Outstanding at December 31, 2017     1,631,358     $ 1.36       1.70 years     $ 2,106,669  
                                 
Exercisable at December 31, 2017     1,457,764     $ 1.37       1.56 years     $ 1,887,777  

Summary of Stock Options

The following is a summary of stock options as of December 31, 2017:

 

      Options Outstanding     Options Exercisable  
Range of Exercise Prices     Number of
Options
    Weighted-
average
Remaining Life
    Weighted-
average
Exercise
Price
    Number of
Options
    Weighted-
average
Exercise
Price
 
$ 1.15 to $1.56       1,483,298       1.70 years     $ 1.16       1,343,454     $ 1.16  
$ 1.75 to $2.79       56,000       3.49 years     $ 2.03       22,250     $ 2.31  
$ 3.12 to $5.68       92,060       0.70 years     $ 4.15       92,060     $ 4.15  
          1,631,358       1.70 years     $ 1.36       1,457,764     $ 1.37  

Schedule of Restricted Stock Units Outstanding

    Number of
Shares
    Weighted
Average
Grant Date
Fair Value
    Aggregate
Intrinsic
Value
 
                   
Outstanding at December 31, 2015     67,077     $ 1.56     $ -  
                         
Granted     86,271       1.76          
Vested and Settled in Shares     (120,634 )     1.60          
Canceled / Expired     -       -          
Outstanding at December 31, 2016     32,714       1.89       26,010  
                         
Granted     23,352       2.87          
Vested and Settled in Shares     (50,207 )     2.31          
Canceled / Expired     -     $ -       $  
Outstanding at December 31, 2017     5,859     $ 2.56     $ -  

Schedule of Share Based Compensation Expense

Share based compensation expense for the years ended December 31, 2017 and 2016 is as follows:

 

    Years Ended December 31,  
Compensation cost recognized:   2017     2016  
Stock options   $ 368,465     $ 775,338  
Restricted stock units     67,214       160,561  
    $ 435,679     $ 935,899  

Schedule of Stock Based Compensation

Share based compensation is included in operating expenses as follows:

 

    Years Ended December 31,  
    2017     2016  
General and administrative   $ 408,772     $ 873,392  
Research and development     26,907       62,507  
    $ 435,679     $ 935,899