XML 48 R33.htm IDEA: XBRL DOCUMENT v3.7.0.1
EQUITY BASED COMPENSATION (Tables)
12 Months Ended
Dec. 31, 2016
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
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. The following assumptions were used for the years ended December 31 2016, 2015 and 2014:
 
 
 
2016
 
2015
 
2014
 
Risk-free interest rate (weighted average)
 
 
1.31
%
 
1.60
%
 
1.80
%
Expected dividend yield
 
 
0
%
 
0
%
 
0
%
Expected stock price volatility
 
 
90
%
 
90
%
 
90
%
Expected life of options (weighted average)
 
 
4.87 years
 
 
8.96 years
 
 
10 years
 
Summary of All Stock Option Activity
A summary of all stock option activity since December 31, 2013 is as follows:
 
 
 
 
 
 
Weighted
 
Weighted
Average
Remaining
 
Aggregate
 
 
 
Number of
Options
 
Average
Exercise Price
 
Contractual
Term
 
Intrinsic
Value
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Outstanding at December 31, 2013
 
 
660,000
 
$
0.74
 
 
 
 
 
 
Granted in 2014
 
 
300,000
 
$
2.61
 
 
 
 
 
 
Exercised in 2014
 
 
(70,000)
 
$
0.69
 
 
 
 
 
 
Outstanding at December 31, 2014
 
 
890,000
 
$
1.38
 
 
 
 
 
 
Reinstated in 2015
 
 
50,000
 
$
0.69
 
 
 
 
 
 
Granted in 2015
 
 
2,221,642
 
$
1.00
 
 
 
 
 
 
Outstanding at December 31, 2015
 
 
3,161,642
 
$
1.10
 
 
 
 
 
 
Granted in 2016
 
 
2,489,037
 
$
0.97
 
 
 
 
 
 
Outstanding at December 31, 2016
 
 
5,650,679
 
$
1.04
 
7.4 years
 
$
875,845
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exercisable at December 31, 2016
 
 
2,711,642
 
$
1.07
 
6.8 years
 
$
433,380