XML 28 R15.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 9 - Share Based Payments
12 Months Ended
Dec. 31, 2017
Notes to Financial Statements  
Disclosure of Compensation Related Costs, Share-based Payments [Text Block]
Note
9
Share Based Payments
 
In
January 2007,
our
stockholders approved the Company’s
2006
Omnibus Incentive Compensation Plan, which was designed to attract, retain and motivate key employees. Under this plan, we reserved
5.1
million shares of our common stock for issuance to employees and directors through incentive stock options, non-qualified stock options or restricted stock. In
June 2015
our stockholders approved a new
2015
Omnibus Incentive Compensation Plan (the “Plan”) and reserved a further
2.5
million shares of our common stock for issuance to employees and directors through incentive stock options, non-qualified stock options or restricted shares.  At
December 31, 2017,
2,576,000
shares remain available for issuance.
 
The Plan is administered by the compensation committee of our Board of Directors. Subject to the express provisions of the Plan, the
compensation committee has the Board of Directors' authority to administer and interpret the Plan, including the discretion to determine the form of grant, exercise price, vesting schedule, contractual life and the number of shares to be issued. We have historically issued restricted stock under the Plan; however, as further incentive to key employees, the Company also issued options to purchase shares of our common stock during the years ended
December 31, 2017
and
2016.
 
 
Stock-based Compensation Expense
 
For the year ended
December 31,
201
7,
we recognized stock-based compensation of
$68,000.
  For the year ended
December 31, 2016,
the Company recognized stock-based compensation of
$193,000
of which approximately
$7,000
was included in
Cost of Revenue
.
 
As of
December 31,
201
7,
the total unrecognized compensation cost related to unvested restricted stock and options to purchase common stock was approximately
$45
thousand with a weighted average remaining vest life of
1.1
years.
 
Stock Options
 
Although we had historically issued restricted stock under the Plan, we also issued options to purchase shares of our common stock during the years ended
December 31, 2017
and
2016.
The grants have various vesting features but typically involve time-based vesting.
 
Fair Value Determination
–We utilize a Black-Scholes-Merton model to value stock options vesting over time. We will reconsider the use of the Black-Scholes-Merton model if additional information becomes available in the future that indicates another model would be more appropriate or if grants issued in future periods have characteristics that cannot be reasonably estimated under these models.
 
Volatility
-The expected volatility of the options granted was estimated based upon historical volatility of our share price through weekly observations of our trading history corresponding to the expected term for Black-Scholes-Merton model.
 
Expected Term
-Given the lack of historical experience, the expected term of options granted to employees was determined utilizing a plain vanilla approach whereby minimum or median time to vest and the contractual term of
10
years are averaged.
 
Risk-free Interest Rate
-The yield was determined based on U.S. Treasury rates corresponding to the expected term of the underlying grants.
 
Dividend Yield
-The Black-Scholes-Merton valuation model requires an expected dividend yield as an input. We currently do
not
anticipate paying dividends; therefore, the yield was estimated at
zero
.
 
 
The following table summarizes weighted-average assumptions used in our calculations of fair value for the year ended
December 31, 2017:
 
 
   
Black-Scholes-Merton
 
         
Volatility
   
173
%
Expected life of options (in years)
   
5
 
Risk-free interest rate
   
1.93
%
Dividend yield
   
0
%
 
During the years ended
December 31, 2017
and
2016
, we granted stock options to purchase
2.557
million and
0.06
million
shares, respectively, of common stock at a weighted-average exercise price of
$0.10
and
$0.10
per share, respectively, which reflects the fair market value of the shares on date of grant. In accordance with the terms of the Plan, the Board of Directors determined that the average of the high and low bid prices for the Common Stock reported daily on the OTCQB marketplace during the
20
trading days following the grant date was the fair market value of the shares. The weighted-average fair value of options granted during the years ended
December 31, 2017
and
2016,
as determined under the Black-Scholes-Merton valuation model
was
$0.10
and
$0.06,
respectively
.
 
The following table includes information with respect to stock option activity and stock options outstanding for the years ended
December 31, 2017
and
2016
 
   
 
 
 
 
 
 
 
 
Weighted Average
   
 
 
 
   
Number
   
Weighted
   
Remaining
   
Aggregate
 
   
Of
   
Average
   
Contractual
   
Intrinsic
 
   
Shares
   
Exercise Price
   
Life (years)
   
Value*
 
Shares under option, January 1, 2016
   
2,405,000
    $
0.48
     
-
    $
-
 
Options granted
   
60,000
    $
0.10
     
 
     
 
 
Options exercised
   
-
    $
-
     
 
     
 
 
Options cancelled and expired
   
(245,000
)
  $
(0.41
)
   
 
     
 
 
Shares under option, December 31, 2016
   
2,220,000
    $
0.48
     
6.15
     
 
 
Options granted
   
2,557,000
    $
0.10
     
 
     
 
 
Options exercised
   
-
    $
-
     
 
     
 
 
Options cancelled and expired
   
(2,316,000
)
  $
(0.41
)
   
 
     
 
 
Shares under option, December 31, 2017
   
2,461,000
    $
0.15
     
9.27
    $
687
 
 
*Aggregate intrinsic value includes only those options with intrinsic value (options where the exercise price is below the market
price).
 
The following table summarizes non-vested stock options for
the years ended
December 31, 2017
and
2016
 
   
 
 
 
 
Weighted
 
   
Number of
   
Average
 
   
Shares
   
Fair Value
 
Non-vested stock options at January 1, 201
6
   
1,685,000
    $
0.36
 
Options granted
   
60,000
    $
0.13
 
Vested during period
   
(200,000
)
  $
(0.52
)
Options cancelled
   
(205,000
)
  $
(0.30
)
Non-vested shares under option, December 31, 201
6
   
1,340,000
    $
0.34
 
Options granted
   
2,557,000
    $
0.13
 
Vested during period
   
-
    $
-
 
Options cancelled
   
(1,760,000
)
  $
(0.29
)
Non-vested shares under option, December 31, 201
7
   
2,137,000
    $
0.13
 
 
 
The following table includes information concerning stock options exercisable and stock options expected to vest at
December 31, 2017
 
   
 
 
 
 
Weighted Average
   
Weighted
   
 
 
 
   
 
 
 
 
Remaining
   
Average
   
Aggregate
 
   
 
 
 
 
Contractual
   
Exercise
   
Intrinsic
 
   
Options
   
Life (years)
   
Price
   
Value
 
Stock options exercisable
   
324,000
     
4.62
    $
0.47
    $
3
 
Stock options expected to vest
   
2,137,000
     
9.27
    $
0.10
    $
684-
 
Options exercisable and expected to vest
   
2,461,000
     
 
     
 
     
 
 
 
Restricted Stock
 
We have granted shares of
restricted stock under the Plan. A restricted stock award is an issuance of shares that cannot be sold or transferred by the recipient until the vesting period lapses. Restricted shares issued to employees typically vest over
two
or
three
years in in equal installments on the anniversaries of the grant date, contingent upon employment with the Company on the vesting dates. The related compensation expense is recognized over the service period and is based on the grant date fair value of the stock and the number of shares expected to vest.
 
The fair value of restricted stock awarded for the year ended
December 31,
201
6
was
$7,000
and was calculated using the value of TSS’ common stock on the grant date.
No
restricted stock was awarded during the year ended December
31,
2017.
The value of awards are amortized over the vesting periods of the awards taking into account the effect of an estimated forfeiture rate of
zero
associated with termination behavior for the years ended
December 31, 2017
and
2016,
respectively.
 
The following table summarizes the restricted stock activity during the years ended
December 31, 2017
and
2016
 
   
 
 
 
 
Weighted Average
 
   
Number of
   
Grant Date
 
   
Shares
   
Fair Value
 
Unvested January 1, 201
6
   
720,000
    $
0.55
 
Granted restricted stock
   
84,000
    $
0.08
 
Cancelled restricted stock
   
(80,000
)
   
(0.37
)
Vested restricted stock
   
(475,000
)
  $
(0.52
)
Unvested December 31, 201
6
   
249,000
    $
0.45
 
Granted restricted stock
   
-
    $
-
 
Cancelled restricted stock
   
(54,000
)
   
(0.08
)
Vested restricted stock
   
(165,000
)
  $
(0.62
)
Unvested December 31, 201
7
   
30,000
    $
0.15