XML 44 R25.htm IDEA: XBRL DOCUMENT v3.19.2
Stockholders' Equity (Tables)
12 Months Ended
Apr. 30, 2019
Equity [Abstract]  
Schedule of Weighted-average Black-Scholes Assumptions

The Company used the Black-Scholes model to determine the fair value of stock options granted during the year ended April 30, 2019 and 2018. In applying the Black-Scholes option pricing model to options granted, the Company used the following assumptions:

 

    For the
Year Ended
April 30, 2019
    For the
Year Ended
April 30, 2018
 
Risk free interest rate     -       2.26 – 2.81 %
Dividend yield     -       0.00 %
Expected volatility     -       93.47 – 100 %
Contractual term     -       4.65 – 5.0  
Forfeiture rate     -       0.00 %

Schedule of Stock Option Activity

The following is a summary of the Company’s stock option activity during the years ended April 30, 2019 and 2018:

 

    Number of
Options
    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Contractual
Life
(Years)
 
Balance at April 30, 2017     231,458     $ 3.60       4.08  
Granted     1,300,000       1.47       5.00  
Exercised                  
Forfeited                  
Cancelled                  
Balance at April 30, 2018     1,531,458       1.79       4.43  
Granted                  
Exercised                  
Forfeited     (75,000 )     1.48        
Cancelled                  
Balance at April 30, 2019     1,456,458       1.80       3.29  
                         
Options exercisable at end of period     956,458     $ 1.98          
Options expected to vest     500,000     $ 1.46          
Weighted average fair value of options granted during the period           $          

Schedule of Stock Warrant Activity

The following is a summary of the Company’s warrant activity during the years ended April 30, 2019 and 2018:

 

    Number of
Warrants
    Weighted
Average
Exercise
Price
    Weighted
Average
Remaining
Contractual
Life
(Years)
 
Balance at April 30, 2017     452,359     $ 2.64       4.29  
Recapitalization on May 23, 2017     33,415       32.61       0.77  
Granted     1,250,000       3.30       3.50  
Exercised                  
Forfeited                  
Cancelled     (33,415 )     32.61        
Balance at April 30, 2018     1,702,359       3.12       3.25  
Granted                  
Exercised                  
Forfeited                  
Cancelled/Expired                  
Balance at April 30, 2019     1,702,359       3.12       2.25  
                         
Warrants exercisable at end of period     1,702,359     $ 3.12          
Warrants expected to vest     -     $ -          
Weighted average fair value of warrants granted during the period           $ -