XML 36 R28.htm IDEA: XBRL DOCUMENT v3.8.0.1
Stock Plans, Share-Based Payments and Warrants (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Summary of Option Activity

The following table summarizes the option activity for the years ended December 31, 2017 and 2016:

 

    Shares     Weighted
Average
Exercise
Price
 
Outstanding at December 31, 2015     4,303,638     $ 0.65  
Options granted     510,520       0.37  
Options forfeited or expired     (221,811 )     1.04  
Outstanding at December 31, 2016     4,592,347       0.60  
Options granted     2,311,542       0.44  
Options forfeited or expired     (133,112 )     0.77  
Outstanding at December 31, 2017     6,770,777     $ 0.55  

Summary of Options Exercisable Vested and Expected to Vest

The following table summarizes the options exercisable and vested and expected to vest as of December 31, 2017 and 2016:

 

    Shares     Weighted
Average
Exercise
Price
 
Exercisable at December 31, 2016     1,866,019     $ 0.70  
Vested and expected to vest at December 31, 2016     4,434,220     $ 0.61  
Exercisable at December 31, 2017     2,271,527     $ 0.65  
Vested and expected to vest at December 31, 2017     6,509,821     $ 0.55  

Schedule of Fair Value Assumptions

The fair value of each option grant is estimated on the date of grant using the Black-Scholes option pricing model with the below assumptions for the risk-free interest rates, expected dividend yield, expected lives and expected stock price volatility.

 

    Option Pricing Assumptions  
Grant Year   2017     2016  
Stock Price Volatility     104.56 %     114.63 %
Risk-Free Interest Rates     2.19 %     1.81 %
Expected Life (in years)     6.11       5.83  
Expected Dividend Yield     0 %     0 %

Summary of Restricted Stock Activity

The following table summarizes restricted stock activity for the year end December 31, 2017 and 2016:

 

    Shares     Weighted
Average
Grant Date
Fair Value
 
Nonvested at December 31, 2015     501,182     $ 0.46  
Granted     1,047,109       0.35  
Vested     (590,955 )     0.46  
Nonvested at December 31, 2016     957,336       0.35  
Granted     817,144       0.50  
Vested     (975,093 )     0.35  
Nonvested at December 31, 2017     799,387     $ 0.50  

Summary of Terms of Outstanding Warrants

The following table summarizes certain terms of all of the Company’s outstanding warrants at December 31, 2017 and 2016:

 

Total Outstanding Warrants

 

            Exercise     Total Common
Shares Issuable as of
December 31,
 
Title of Warrant   Date Issued   Expiry Date   Price     2017     2016  
Equity-classified warrants                                
                                 
May 2015 – private placement warrants   3/18/2015   3/18/2020   $ 0.85       917,149       917,149  
June 2016 – Note and Warrant Agreement   6/7/2016   6/7/2021   $ 0.30       2,374,000       2,374,000  
March 2017 – private placement warrants   3/22/2017   3/22/2022   $ 0.30       3,807,861       -  
Total                     7,099,010       3,291,149