XML 24 R12.htm IDEA: XBRL DOCUMENT v3.10.0.1
Note 5 - Share-based Compensation
9 Months Ended
Sep. 30, 2018
Notes to Financial Statements  
Disclosure of Compensation Related Costs, Share-based Payments [Text Block]
5.
Share-based Compensation 
 
Service Vesting-Based Stock Options
 
The following is a summary of service vesting-based related stock option activity for the
nine
month period ended
September 30, 2018,
and the status of service vesting-based options outstanding at
September 30, 2018:
 
   
Nine
Month Period Ended
 
   
September
30, 2018
 
   
 
 
 
 
Wtd. Avg.
 
   
 
 
 
 
Exercise
 
   
Options
   
Price
 
Outstanding at beginning of year
   
2,390,012
    $
1.85
 
Granted
   
    $
 
Exercised
   
(267,055
)
  $
1.30
 
Forfeited
   
(15,627
)
  $
4.34
 
Expired
   
    $
 
Outstanding service vesting-based at September 30, 2018
   
2,107,330
    $
1.90
 
                 
Service vesting-based options exercisable at September 30, 2018
   
1,622,980
    $
1.83
 
 
We recognized stock compensation expense related to service vesting-based options of
$146,567
and
$146,355
during the
three
months ended
September 30, 2018
and
2017,
respectively, and
$448,882
and
$463,217
during the
nine
months ended
September 30, 2018
and
September 30, 2017,
respectively. As of
September 30, 2018,
there was
$32,868,498
of aggregate intrinsic value of outstanding service vesting-based stock options, including
$25,429,311
of aggregate intrinsic value of exercisable service vesting-based stock options. Intrinsic value is the total pretax intrinsic value for all “in-the-money” options (i.e., the difference between the Company’s closing stock price on the last trading day of the quarter and the exercise price, multiplied by the number of shares) that would have been received by the option holders had all option holders exercised their options on
September 30, 2018.
This amount will change based on the fair market value of the Company’s stock. Intrinsic value of service vesting-based awards exercised during the
three
months ended
September 30, 2018
and
2017
was
$2,094,344
and
none,
respectively, and during the
nine
months ended
September 30, 2018
and
2017
was
$3,088,117
and
$91,817,
respectively. Weighted average grant date fair value for service based-vesting options granted during the
three
months ended
September 30, 2018
and
2017
was
none
and for the
nine
months ended
September 30, 2018
and
2017
was
none
and
$1.13
per share, respectively. The weighted average remaining contractual life of service vesting-based options outstanding and exercisable at
September 30, 2018,
is
5.8
years and
5.5
years, respectively. Total unrecognized compensation cost of service vesting-based stock options at
September 30, 2018
of
$678,908
is expected to be recognized over a weighted average period of
1.6
years.
 
Performance-based Stock Options
 
The Company’s Board of Directors implemented a Management Performance Bonus Plan for
2017.
Based on achieving varying levels of specified revenue for the year ended
December 31, 2017,
up to
1,000,000
options to purchase shares of the Company’s common stock
may
be vested. The options have an exercise price of
$1.64,
and if revenue levels for
2017
were met, would vest
50%
on the release of the Company’s audited financial statements for
2017,
and
50%
one
year thereafter. If the minimum performance targets were
not
achieved,
no
options would vest. On
February 27, 2018,
the Company’s Board of Directors determined that, subject to the completion of the
2017
audit, the specified revenue target had been achieved. Accordingly,
999,997
options to purchase shares of the Company’s common stock vest as follows:
50%
of the options vested on
March 8, 2018
and the remaining
50%
will vest on
March 8, 2019.
 
The following is a summary of performance-based stock option activity for the
nine
month period ended
September 30, 2018,
and the status of performance-based options outstanding at
September 30, 2018:
 
   
Nine
Month Period Ended
 
   
September
30, 2018
 
   
 
 
 
 
Wtd. Avg.
 
   
 
 
 
 
Exercise
 
   
Options
   
Price
 
Outstanding at beginning of year
   
999,997
    $
1.64
 
Granted
   
    $
 
Exercised
   
(35,000
)
  $
1.64
 
Outstanding performance-based at September 30, 2018
   
964,997
    $
1.64
 
                 
Performance-based options exercisable at September 30, 2018
   
465,001
    $
1.64
 
 
 
We recognized stock compensation expense related to performance-based options of
$128,296
and
$128,298
during the
three
month periods ending
September 30, 2018
and
2017,
respectively, and
$380,705
and
$380,708
during the
nine
month periods ending
September 30, 2018
and
2017,
respectively. As of
September 30, 2018,
there was
$15,304,852
of aggregate intrinsic value of outstanding performance-based stock options, including
$7,374,916
of aggregate intrinsic value of exercisable performance-based stock options. Intrinsic value is the total pretax intrinsic value for all “in-the-money” options (i.e., the difference between the Company’s closing stock price on the last trading day of the quarter and the exercise price, multiplied by the number of shares) that would have been received by the option holders had all option holders exercised their options on
September 30, 2018.
This amount will change based on the fair market value of the Company’s stock. Intrinsic value of performance-based awards exercised during the
three
months and
nine
months ended
September 30, 2018
was
none
and
$285,250,
respectively, and
no
performance-based options were exercised in the
three
and
nine
months ended
September 30, 2017.
The weighted average remaining contractual life of performance-based options outstanding and exercisable at
September 30, 2018,
is
3.2
years. Total unrecognized compensation cost of performance-based stock options at
September 30, 2018
of
$128,296
is expected to be recognized over a weighted average period of
0.3
years.
 
The fair value of share-based payments made with stock options to employees and non-employee directors was estimated on the measurement date using the Black-Scholes model using the following weighted average assumptions.
 
   
Three Month Period Ended
   
Nine
Month Period Ended
 
   
September
30,
   
September
30,
 
   
2018
   
2017
   
2018
   
2017
 
Risk free interest rate
   
N/A
     
N/A
     
N/A
     
2.07
%
Dividend yield
   
N/A
     
N/A
     
N/A
     
0.0
%
Expected term (in years)
   
N/A
     
N/A
     
N/A
     
5.18
 
Volatility
   
N/A
     
N/A
     
N/A
     
75
%
 
Restricted Stock
 
The following is a summary of restricted stock activity for the
nine
month period ended
September 30, 2018,
and the status of unvested restricted stock outstanding at
September 30, 2018:
 
   
Nine
Month Period Ended
 
   
September
30, 2018
 
   
Number of
Restricted
Shares
   
Grant-Date
Fair Value
 
Outstanding at beginning of year
   
237,926
    $
1.79
 
Granted
   
181,268
    $
7.02
 
Vested
   
(96,593
)
  $
1.80
 
Forfeited
   
(21,128
)
  $
3.32
 
Outstanding at September 30, 2018
   
301,473
    $
4.82
 
 
The aggregate fair value of the awards granted during the
three
and
nine
months ended
September 30, 2018
was
$147,900
and
$1,272,948,
respectively, and during the
three
and
nine
months ended
September 30, 2017
was
none
and
$364,936,
respectively, which represents the market value of our common stock on the date that the restricted stock awards were granted. The aggregate fair value of the restricted stock awards that vested for the
three
months ended
September 30, 2018
and
2017
was
$392,858
and
$38,567,
respectively, and for the
nine
months ended
September 30, 2018
and
2017
was
$873,594
and
$99,725,
respectively.
 
We recognized stock compensation expense of
$108,277
and
$39,290
related to restricted stock awards for the
three
months ended
September 30, 2018
and
2017,
respectively, and
$301,058
and
$113,786
related to restricted stock awards for the
nine
months ended
September 30, 2018
and
2017,
respectively. As of
September 30, 2018,
there was
$1,245,763
in unrecognized compensation costs related to restricted stock awards. We expect to recognize those costs over
3.2
years.
 
We recorded total stock compensation expense for the
three
and
nine
month periods ended
September 30, 2018
and
2017,
as follows:
 
   
Three Month Period Ended
   
Nine
Month Period Ended
 
   
September
30,
   
September
30,
 
   
2018
   
2017
   
2018
   
2017
 
Research and development costs
  $
64,970
    $
59,434
    $
195,316
    $
177,514
 
Sales and marketing costs
   
64,152
     
55,402
     
201,907
     
173,072
 
General and administrative costs
   
194,764
     
156,621
     
576,718
     
479,803
 
Cost of product sales
   
59,254
     
42,486
     
157,004
     
127,322
 
Total
  $
383,140
    $
313,943
    $
1,130,945
    $
957,711