XML 44 R31.htm IDEA: XBRL DOCUMENT v3.3.1.900
11. Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2015
Dec. 31, 2014
Summary of option activity
Shares approved for issuance at plan inception   2,048,189 
Options granted in 2014   (587,830)
Options cancelled in 2014   4,096 
Restricted shares issued in 2014   (86,024)
Balance at December 31, 2014   1,378,431 
Options granted in 2015   (364,578)
Options cancelled in 2015   92,168 
Plan cancellation   (1,106,021)
Balance at December 31, 2015    
 
Schedule of stock option activity by exercise price
Options outstanding   Options vested and exercisable 
Exercise price   Number outstanding   Weighted average remaining contractual life (years)   Weighted average exercise   Aggregate intrinsic value   Number vested   Weighted average exercise   Aggregate intrinsic value 
$6.10    1,411,094    2.28   $6.10   $    1,411,094   $6.10      
$9.76    130,874    9.54   $9.76        130,874   $9.76     
      1,541,968        $6.41   $    1,541,968   $6.41   $ 
 
Warrant activity
   Number of warrants   Weighted average exercise price   Weighted average remaining contractual term (years)   Aggregate intrinsic value 
Outstanding and Exercisable at December 31, 2014   122,891   $8.14       $ 
Outstanding and Exercisable at December 31, 2015   6,898,560   $1.83    5.00   $ 
 
Basic and Diluted Income Per Share
   Year Ended December 31, 
   2015   2014 
Basic:          
Numerator- net income (loss) available to common stockholders  $(36,357,727)   2,810,032 
Denominator - weighted-average shares outstanding   12,423,294    12,247,978 
Net income (loss) per share -Basic  $(2.93)  $0.23 
Diluted:          
Numerator:          
Net income (loss) available to common stockholders  $(36,357,727)  $2,810,032 
Interest expense on convertible debt, net of taxes       14,436 
    (36,357,727)   2,824,468 
Denominator:          
Weighted-average shares outstanding   12,423,294    12,247,978 
Weighted-average equivalent shares options       249,952 
Weighted-average equivalent shares from convertible debt       91,031 
Weighted-average equivalent shares from Series C convertible preferred stock        
Weighted-average equivalent shares from Series D convertible preferred stock       64,644 
Weighted-average equivalent shares from Series E convertible preferred stock       14,253 
    12,423,294    12,667,858 
Net income (loss) per share - Diluted  $(2.93)  $0.22 
 
Antidilutive Securities
   December 31 
   2015   2014 
Stock options outstanding   1,822,675    6,042,157 
Warrants outstanding   6,898,560     
Convertible debt   1,074,402     
Convertible preferred stock   11,540,397     
    21,336,034    6,042,157 
 
Granted to employee [Member]    
Option assumptions  
Stock price   $6.10
Expected term   1 year
Expected volatility   24.43%
Risk free interest rate   0.30%
Dividend yield   0
Granted to various employees [Member]    
Option assumptions  
Stock price   $6.10
Expected term   5.375 years
Expected volatility   27.72%
Risk free interest rate   1.46%
Dividend yield   0
Granted to director [Member]    
Option assumptions  
Stock price   $6.10
Expected term   2 years
Expected volatility   24.43%
Risk free interest rate   0.43%
Dividend yield   0