XML 28 R15.htm IDEA: XBRL DOCUMENT v3.4.0.3
10 OPTIONS
3 Months Ended
Mar. 31, 2016
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
OPTIONS

NOTE 10.       OPTIONS

 

As of March 31, 2016 and March 31, 2015, the Company had issued and outstanding option s to purchase 255,000 and 0 shares of our common stock, respectively. There were no options outstanding and there was no option activity prior to March 31, 2015.

 

On January 22, 2016, the Company issued an option to purchase 5,000 shares of common stock. This option grant vests over 3 years at an exercise price of $6.02 and expire on January 22, 2021. The option is valued using the Black-Scholes pricing model. Significant assumptions used in the valuation include expected term of 3.25 years, expected volatility of 50%, date of issue risk free interest rate of 1.49%, and expected dividend yield of 0%. The value on the grant date of the options was $10,944 and the option expense for March 31, 2016 and 2015 was determined to be $702 and $0, respectively. As of March 31, 2016, no options have been exercised.

 

On January 28, 2016, the Company issued an option to purchase 100,000 shares of common stock. This option grant vests over 3 years at an exercise price of $6.02 and expires on January 28, 2021. The option is valued using the Black-Scholes pricing model. Significant assumptions used in the valuation include expected term of 3.25 years, expected volatility of 50%, date of issue risk free interest rate of 1.40%, and expected dividend yield of 0%. The value on the grant date of the options was $218,314 and the option expense for March 31, 2016 and 2015 was determined to be $12,795 and $0, respectively. As of March 31, 2016, no options have been exercised.

 

    Number of Shares     Weighted Avg. Exercise Price  
Options outstanding at December 31, 2015     150,000       2.67  
Granted       105,000     $ 6.02  
Exercised            
Outstanding at March 31, 2016      255,000     $ 4.05  

 

As of March 31, 2016 and March 31, 2015 the outstanding options had a weighted average remaining term and intrinsic value of 4.53 and 0 years and $84,660 and $0, respectively.

 

Outstanding and Exercisable Options

 

Average
Exercise Price
  Number of
Shares
  Remaining
Average
Contractual
Life
(in years)
  Exercise
Price
times
number of
Shares
  Weighted
Average
Exercise
Price
  Intrinsic
Value
 
  $ 4.05       255,000       4.53     $ 1,032,600     $ 4.05     $ 84,660  
                                               

 

The options are valued using the Black-Scholes pricing model. The expensed amount for options for March 31, 2016 and 2015 was determined to be $28,678 and $0, respectively.