XML 36 R25.htm IDEA: XBRL DOCUMENT v3.10.0.1
Stockholders' Equity (Tables)
6 Months Ended
Jun. 30, 2018
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Schedule of Share-based Payment Award, Employee Stock Purchase Plan, Valuation Assumptions [Table Text Block]
The fair value of stock options granted during 2018 were estimated with the following assumptions:
 
First Quarter:
Expected life
 
6.0 years
 
Risk-free interest rate
 
 
2.60
%
Expected annual volatility
 
 
113.87
%
Dividend yield
 
 
0.00
%
 
 
 
Second Quarter:
 
Expected life 6.0 years 
Risk-free interest rate  2.77%
Expected annual volatility  108.59%
Dividend yield  0.00%
Share-based Compensation, Stock Options, Activity [Table Text Block]
For the six months ended June 30, 2018 option activity was as follows:
 
  
Number of
Shares
  
Weighted
Average
Exercise Price
  
Weighted
Average
Remaining
Contractual
Life (in years)
  
Aggregate
Intrinsic
Value
 
Outstanding at January 1, 2018  2,176,637  $1.25   9.00     
                 
Granted  2,001,250   1.74   9.53     
Exercised  (125,000)  .17   5.87     
Forfeited  (45,000)  1.61   9.75     
                 
Outstanding at June 30, 2018  4,007,887  $1.53   9.28  $90,000 
                 
Exercisable at June 30, 2018  752,146  $1.33   8.48  $31,000 
Schedule of Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Grant Date Intrinsic Value [Table Text Block]
The following table summarizes certain information about stock options for the six months ended June 30, 2018:
 
Weighted average grant-date fair value for options granted during the period $1.74 
     
Vested options in-the-money at June 30, 2018  752,146 
     
Aggregate intrinsic value of options exercised during the period $124,000 
Common Stock Shares Reserved For Future Issuance [Table Text Block]
The following table summarizes the common shares reserved for future issuance under the Plan as of June 30, 2018:
 
Stock options outstanding  3,982,887 
Stock options available for future grant  1,017,113 
   5,000,000 
Schedule of Other Share-based Compensation, Activity [Table Text Block]
For the six months ended June 30, 2018 option activity was as follows:
 
  
Number of
Shares
  
Weighted
Average
Exercise Price
  
Weighted
Average
Remaining
Contractual
Life (in years)
  
Aggregate
Intrinsic
Value
 
Outstanding at January 1, 2018  2,176,637  $1.25   9.00     
                 
Granted  2,001,250   1.74   9.53     
Exercised  (125,000)  .17   5.87     
Forfeited  (45,000)  1.61   9.75     
                 
Outstanding at June 30, 2018  4,007,887  $1.53   9.28  $90,000 
                 
                 
                 
Exercisable at June 30, 2018  752,146  $1.33   8.48  $31,000 
 
Schedule of Compensation Cost for Share-based Payment Arrangements, Allocation of Share-based Compensation Costs by Plan [Table Text Block]
The impact on our results of operations of recording stock-based compensation expense for the three months ended June 30, 2018 was as follows:
 
  
Restricted
     
Channel
    
  
Stock at
  
Stock
  
Partner
    
  
Inception
  
Options
  
Warrants
  
Total
 
Cost of revenue
 
$-
 
 
$-
 
 
$-
 
 
$-
 
Research and development  -   1,184   -   1,184 
General and administrative  381,287   179,032   -   560,319 
  $381,287  $180,216   -  $561,503 
   
The impact on our results of operations of recording stock-based compensation expense for the three months ended June 30, 2017 was as follows:
 
 
 
Restricted
 
 
 
 
 
Channel
 
 
 
 
 
 
 
 
 
Stock at
 
 
Stock
 
 
Partner
 
 
 
 
 
 
 
 
 
Inception
 
 
Options
 
 
Warrants
 
 
Warrants
 
 
Total
 
Cost of revenue
 
$-
 
 
 $
-
 
 
 $
80,000
 
 
 $
-
 
 
$80,000
 
Research and development
 
 -
 
 
 -
 
 
 -
 
 
 -
 
 
 -
 
General and administrative
 
 
269,341
 
 
 
176,016
 
 
 
-
 
 
 
32,335
 
 
 
477,692
 
 
 
$269,341
 
 
$176,016
 
 
 
80,000
 
 
 
32,335
 
 
$557,692
 
 
The impact on our results of operations of recording stock-based compensation expense for the six months ended June 30, 2018 was as follows:
  
  
Restricted
     
Channel
    
  
Stock at
  
Stock
  
Partner
    
  
Inception
  
Options
  
Warrants
  
Total
 
Cost of revenue 
 
$-
 
 
$-
 
 
$136,586
 
 
$136,586
 
Research and development  -   1290   -   1,290 
General and administrative  1,393,862   380,656   -   1,774,518 
  $1,393,862  $381,946   136,586  $1,912,394 
 
The impact on our results of operations of recording stock-based compensation expense for the six months ended June 30, 2017 was as follows:
 
 
 
Restricted
 
 
 
 
 
Channel
 
 
 
 
 
 
 
 
 
Stock at
 
 
Stock
 
 
Partner
 
 
 
 
 
 
 
 
 
Inception
 
 
Options
 
 
Warrants
 
 
Warrants
 
 
Total
 
Cost of revenue 
 
$-
 
 
$-
 
 
$-
 
 
$-
 
 
$-
 
Research and development
 
 
-
 
 
 
-
 
 
 
-
 
 
 
 -
 
 
 
-
 
General and administrative
 
 
539,994
 
 
 
191,512
 
 
 
80,000
 
 
 
32,335
 
 
 
843,841
 
 
 
$
539,994
 
 
$
191,512
 
 
 
80,000
 
 
 
32,335
 
 
$
843,841