XML 21 R35.htm IDEA: XBRL DOCUMENT v3.20.1
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2019
Equity [Abstract]  
Schedule of Stock Options Warrants

The following table summarizes information about warrants granted during the years ended December 31,:

 

    2019     2018  
    Number of
warrants
    Weighted
Average
Exercise Price
    Number of
warrants
    Weighted
Average
Exercise Price
 
                         
Balance, beginning of year     275,000     $ 4.55       295,250     $ 5.00  
                                 
Warrants granted     891,667       7.00       50,000       9.72  
Warrants expired     -       -       70,250       10.40  
Warrants cancelled, forfeited     -       -       -       -  
Warrants exercised     -       -       -       -  
                                 
Balance, end of year     1,166,667       6.42       275,000       4.55  
                                 
Exercisable warrants     1,166,667     $ 6.42       275,000     $ 4.55  

Schedule of Outstanding Warrants

Outstanding warrants as of December 31, 2019 are as follows:

 

Range of
Exercise Prices
  Weighted Average
residual life
span
(in years)
    Outstanding
Warrants
    Weighted
Average
Exercise Price
    Exercisable
Warrants
    Weighted
Average
Exercise Price
 
                               
2.20     1.59       75,000     $ 2.20       75,000     $ 2.20  
4.00     1.00       150,000       4.00       150,000       4.00  
5.60     0.49       10,000       5.60       10,000       5.60  
7.00     4.77       891,667       7.00       891,667       7.00  
12.00     0.78       15,000       12.00       15,000       12.00  
10.00     1.78       25,000       10.00       25,000       10.00  
                                         
2.20 to 12.00     3.93       1,166,667     $ 6.42       1,166,667     $ 6.42  

Schedule of Warrants Outstanding, Expiry Date and Exercise Prices

Warrants outstanding have the following expiry date and exercise prices as of the year ended December 31,:

 

Expiry Date   Exercise
Prices
    2019     2018  
                   
December 30, 2020   $ 4.00       150,000       150,000  
August 2, 2021     2.20       75,000       75,000  
June 26, 2020     5.60       10,000       10,000  
October 10, 2020     12.00       15,000       15,000  
October 10, 2021     10.00       25,000       25,000  
October 6, 2024     7.00       891,667       -  
                         
    $ 6.42       1,166,667       275,000  

Schedule of Stock Options Granted

Stock Options - The following table summarizes information about stock options granted during the years ended December 31, 2019 and 2018:

 

    2019     2018  
   

Number of
stock

options

    Weighted
Average
Exercise Price
   

Number of
stock

options

    Weighted
Average
Exercise Price
 
                         
Balance, beginning of year     1,006,050     $ 3.80       481,250     $ 4.20  
                                 
Stock options granted     127,500       5.00       592,000       3.40  
Stock options expired     -       -       (1,800 )     -  
Stock options cancelled, forfeited     -       -       (65,400 )     -  
Stock options exercised     -       -       -       -  
                                 
Balance, end of year     1,133,550       4.00       1,006,050       3.80  
                                 
Exercisable stock options     952,425     $ 3.94       792,050     $ 3.80  

Schedule of Outstanding Stock Options

Outstanding stock options as of December 31, 2019 are as follows:

 

Range of
Exercise Prices
  Weighted
Average
residual life
span
(in years)
    Outstanding
Stock Options
    Weighted
Average
Exercise Price
    Exercisable
Stock Options
    Weighted
Average
Exercise Price
 
                               
1.50 to 1.80     2.13       114,050     $ 1.70       114,050     $ 1.70  
2.20     1.59       175,000       2.20       175,000       2.20  
5.00     3.58       127,500       5.00       31,875       5.00  
10.00     4.89       125,000       10.00       125,000       10.00  
2.40     3.18       340,000       2.40       297,500       2.40  
4.40     3.84       108,250       4.40       81,188       4.40  
5.40     3.92       143,750       5.40       127,813       5.40  
                                         
0.075 to 0.50     3.22       1,133,550     $ 4.00       952,425     $ 3.94  

Schedule of Stock Options, Expiry Date and Exercise Prices

Stock options outstanding at the end of the year have the following expiry date and exercise prices:

 

Expiry Date   Exercise
Prices
    December 31, 2019     December 31, 2018  
                   
August 2, 2021   $ 2.20       175,000       175,000  
February 17, 2022     1.70       114,050       114,050  
March 05, 2023     2.40       340,000       340,000  
July 31, 2023     5.00       127,500       -  
October 31, 2023     4.40       108,250       108,250  
November 30, 2023     5.40       143,750       143,750  
November 20, 2024     10.00       125,000       125,000  
                         
    $ 4.00       1,133,550       1,006,050  

Summary of Stock Compensation Expense

The Company recorded stock compensation expense relating to the vesting of stock options and warrants as follows for the years ended December 31, 2019 and 2018;

 

    2019     2018  
In thousands            
Stock compensation   $ 388     $ 569  
Stock Option vesting     879       1,818  
Total   $ 1,267     $ 2,387