XML 47 R36.htm IDEA: XBRL DOCUMENT v3.3.1.900
STOCKHOLDERS' EQUITY (Tables)
12 Months Ended
Dec. 31, 2014
Stockholders' Equity Note [Abstract]  
Summary of warrants issued to non-employees for services
A summary of the warrants issued to non-employees for services as of December 31, 2012 and changes during the year is presented below:
 
 
 
2012
 
 
 
Number of Warrants
 
Weighted Average
Exercise Price ($)
 
Balance at beginning of period
 
10,071
 
0.30
 
Granted
 
-
 
-
 
Exercised
 
(10,071)
 
0.30
 
Forfeited (expired)
 
-
 
-
 
Balance at end of period
 
-
 
-
 
Warrants exercisable at end of period
 
-
 
-
 
Weighted average fair value of warrants granted during the period
 
 
 
-
 
Summary of Warrants and Options Issued
A summary of the options issued to employees and directors as of December 31, 2014, 2013 and 2012 and changes during the year are presented below:
 
 
 
2012
 
 
 
 
 
Weighted
 
Weighted
 
 
 
 
 
Number of
 
Average
 
Average
 
Aggregate
 
 
 
Warrants and
 
Exercise Price
 
Remaining
 
Intrinsic Value
 
 
 
Options
 
($)
 
Contract Life
 
($)
 
 
 
 
 
 
 
 
 
 
 
Balance at beginning of year
 
259,299
 
7.75
 
7.69 Years
 
-
 
Exercised
 
-
 
-
 
 
 
 
 
Expired
 
(3,000)
 
5.33
 
 
 
 
 
Forefeited
 
-
 
-
 
 
 
 
 
Granted
 
425,842
 
5.68
 
 
 
 
 
Balance at end of year
 
682,141
 
6.47
 
8.52 Years
 
88,000
 
Exercisable
 
262,952
 
7.31
 
 
 
9,252
 
 
 
 
2013
 
 
 
 
 
Weighted
 
Weighted
 
 
 
 
 
Number of
 
Average
 
Average
 
Aggregate
 
 
 
Warrants and
 
Exercise Price
 
Remaining
 
Intrinsic Value
 
 
 
Options
 
($)
 
Contract Life
 
($)
 
 
 
 
 
 
 
 
 
 
 
Balance at beginning of year
 
682,141
 
6.47
 
8.52 Years
 
88,000
 
Exercised
 
-
 
-
 
 
 
 
 
Expired
 
(1,334)
 
5.70
 
 
 
 
 
Forefeited
 
-
 
-
 
 
 
 
 
Granted
 
350,000
 
6.25
 
 
 
 
 
Balance at end of year
 
1,030,807
 
6.39
 
8.19 Years
 
320,637
 
Exercisable
 
410,593
 
6.80
 
 
 
161,511
 
 
 
 
2014
 
 
 
 
 
Weighted
 
Weighted
 
 
 
 
 
Number of
 
Average
 
Average
 
Aggregate
 
 
 
Warrants and
 
Exercise Price
 
Remaining
 
Intrinsic Value
 
 
 
Options
 
($)
 
Contract Life
 
($)
 
 
 
 
 
 
 
 
 
 
 
Balance at beginning of year
 
1,030,807
 
6.39
 
8.19 Years
 
320,637
 
Exercised
 
(129,265)
 
7.35
 
 
 
 
 
Expired
 
(1,000)
 
5.14
 
 
 
 
 
Forefeited
 
-
 
-
 
 
 
 
 
Granted
 
97,890
 
7.11
 
 
 
 
 
Balance at end of year
 
998,432
 
6.34
 
7.58 Years
 
1,205,839
 
Exercisable
 
673,473
 
6.41
 
 
 
789,356
 
Weighted Average Fair Value of Warrants and Options Granted
The exercise price for granted options in relation to the market price during 2014, 2013 and 2012 are as follows: 
 
 
 
2014
($)
 
2013
($)
 
2012
($)
 
Exercise price lower than the market price
 
-
 
-
 
-
 
Exercise price equaled the market price
 
-
 
-
 
4.56 - 4.58
 
Exercise price exceeded the market price
 
6.92 - 8.15
 
6.25
 
6.00
 
Summary of fair value assumptions of warrants and options granted
The fair value of options granted during 2014, 2013 and 2012 was estimated on the dates of the grants using the following assumptions:
 
 
 
2014
 
 
2013
 
 
2012
 
 
Dividend yield
 
0
%
 
0
%
 
0
%
 
Expected volatilities
 
34% - 61
%
 
44
%
 
84% - 91
%
 
Risk-free interest rates
 
1.63% - 1.72
%
 
0.73
%
 
0.27
%
 
Expected lives
 
5 Years
 
 
5 Years
 
 
2 Years
 
 
Information about Employee Stock Warrants and Options Outstanding
The following tables summarize information about employee stock options outstanding at December 31, 2014, 2013 and 2012:
 
 
 
 
 
 
 
 
 
 
 
Options Exercisable
 
Options Outstanding at December 31, 2014
 
December 31, 2014
 
 
 
Number
 
Weighted
 
Weighted
 
Number
 
Weighted
 
Range of
 
Outstanding at
 
Average
 
Average
 
Exercisable at
 
Average
 
Exercise Price
 
December 31,
 
Remaining
 
Exercise Price
 
December 31,
 
Exercise Price
 
($)
 
2014
 
Contractual Life
 
($)
 
2014
 
($)
 
 
4.56
 
 
63,561
 
 
 
 
4.56
 
 
61,102
 
 
4.56
 
 
4.58
 
 
7,500
 
 
 
 
4.58
 
 
7,500
 
 
4.58
 
 
5.70
 
 
37,416
 
 
 
 
5.70
 
 
37,416
 
 
5.70
 
 
6.00
 
 
330,000
 
 
 
 
6.00
 
 
192,500
 
 
6.00
 
 
6.25
 
 
350,000
 
 
 
 
6.25
 
 
175,000
 
 
6.25
 
 
6.92
 
 
69,138
 
 
 
 
6.92
 
 
69,138
 
 
6.92
 
 
7.50
 
 
71,196
 
 
 
 
7.50
 
 
71,196
 
 
7.50
 
 
8.15
 
 
15,000
 
 
 
 
8.15
 
 
5,000
 
 
8.15
 
 
9.00
 
 
54,621
 
 
 
 
9.00
 
 
54,621
 
 
9.00
 
 
 
 
 
998,432
 
7.58 Years
 
 
6.34
 
 
673,473
 
 
6.41
 
 
 
 
 
 
 
 
 
 
 
 
Options Exercisable
 
Options Outstanding at December 31, 2013
 
December 31, 2013
 
 
 
Number
 
Weighted
 
Weighted
 
Number
 
Weighted
 
Range of
 
Outstanding at
 
Average
 
Average
 
Exercisable at
 
Average
 
Exercise Price
 
December 31,
 
Remaining
 
Exercise Price
 
December 31,
 
Exercise Price
 
($)
 
2013
 
Contractual Life
 
($)
 
2013
 
($)
 
 
4.56
 
 
84,675
 
 
 
 
4.56
 
 
48,183
 
 
4.56
 
 
4.58
 
 
10,167
 
 
 
 
4.58
 
 
10,167
 
 
4.58
 
 
5.70
 
 
38,416
 
 
 
 
5.70
 
 
38,416
 
 
5.70
 
 
6.00
 
 
330,000
 
 
 
 
6.00
 
 
110,000
 
 
6.00
 
 
6.25
 
 
350,000
 
 
 
 
6.25
 
 
-
 
 
6.25
 
 
7.50
 
 
124,573
 
 
 
 
7.50
 
 
124,573
 
 
7.50
 
 
9.00
 
 
92,976
 
 
 
 
9.00
 
 
79,254
 
 
9.00
 
 
 
 
 
1,030,807
 
8.19 Years
 
 
6.39
 
 
410,593
 
 
6.80
 
 
 
 
 
 
 
 
 
 
 
 
 
Options Exercisable
 
Options Outstanding at December 31, 2012
 
December 31, 2012
 
 
 
Number
 
Weighted
 
Weighted
 
Number
 
Weighted
 
Range of
 
Outstanding at
 
Average
 
Average
 
Outstanding at
 
Average
 
Exercise Price
 
December 31,
 
Remaining
 
Exercise Price
 
December 31,
 
Exercise Price
 
($)
 
2012
 
Contractual Life
 
($)
 
2012
 
($)
 
 
4.56
 
 
84,675
 
 
 
 
4.56
 
 
-
 
 
4.56
 
 
4.58
 
 
10,167
 
 
 
 
4.58
 
 
10,167
 
 
4.58
 
 
5.70
 
 
39,750
 
 
 
 
5.70
 
 
39,750
 
 
5.70
 
 
6.00
 
 
330,000
 
 
 
 
6.00
 
 
27,500
 
 
6.00
 
 
7.50
 
 
124,573
 
 
 
 
7.50
 
 
124,573
 
 
7.50
 
 
9.00
 
 
92,976
 
 
 
 
9.00
 
 
60,962
 
 
9.00
 
 
 
 
 
682,141
 
8.52 Years
 
 
6.47
 
 
262,952
 
 
7.31