XML 36 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
Stockholders' Equity (Tables)
9 Months Ended
Sep. 30, 2017
Disclosure Of Compensation Related Costs, Share-Based Payments [Abstract]  
Schedule of Share-based Compensation, Restricted Stock Units Award Activity [Table Text Block]
Restricted stock award activity for the period from July 22, 2016 (Inception) to September 30, 2017, including the reevaluation of the shares estimated to be release, was as follows:
 
 
 
 
 
 
 
 
Weighted-
 
 
 
 
 
Shares
 
 
Average
 
 
 
Shares
 
Remeasured
 
 
Price
 
Stock awards granted at Inception
 
 
12,209,677
 
 
 
 
 
$
0.20
 
Granted October 13, 2016
 
 
62,041
 
 
 
 
 
 
0.70
 
Granted October 16, 2016
 
 
245,434
 
 
 
 
 
 
0.70
 
Remeasurement at November 4, 2016
 
 
-
 
 
5,837,788
*
 
 
0.43
 
Vested
 
 
-
 
 
 
 
 
 
-
 
Reevaluation of shares expected to be released as of March 31, 2017
 
 
-
 
 
1,007,633
*
 
 
0.06
 
Reevaluation of shares expected to be released as of June 30, 2017
 
 
-
 
 
197,145
*
 
 
0.01
 
Total at September 30, 2017
 
 
12,517,152
 
 
 
 
 
$
0.48
 
 
 
 
 
 
 
 
 
 
 
 
 
Vested at September 30, 2017
 
 
4,504,180
 
 
 
 
 
$
0.48
 
 
 
 
 
 
 
 
 
 
 
 
 
Expected to vest after September 30, 2017
 
 
8,012,972
 
 
 
 
 
$
0.48
 
 
*
The number of shares Remeasured as of November 4, 2016, March 31, 2017, June 30, 2017 and September 30, 2017 reflect the effect of the Monte Carlo simulation determination of the estimated number of shares expected to be released from the performance condition escrow. This estimate will be reevaluated at each quarter end until the final outcome of the performance condition is satisfied on December 31, 2017.
Schedule of Share-based Payment Award, Employee Stock Purchase Plan, Valuation Assumptions [Table Text Block]
The fair value of stock options granted during the period ended September 30, 2017 were estimated with the following assumptions:
 
 
 
First
 
 
Second
 
 
 
Third
 
 
 
Quarter
 
 
Quarter
 
 
 
Quarter
 
Expected life in years
 
 
6.0
 
 
 
5.9
 
 
 
6.0
 
Risk-free interest rate
 
 
2.13
%
 
 
1.97
%
 
 
2.01
%
Expected annual volatility
 
 
114.20
%
 
 
117.87
%
 
 
115.13
%
Dividend yield
 
 
0.00
%
 
 
0.00
%
 
 
0.00
%
Schedule of Share-based Compensation, Stock Options, Activity [Table Text Block]
For the six months ended September 30, 2017 stock option activity was as follows:
 
 
 
 
 
 
 
Weighted
 
 
 
 
 
 
 
 
 
Average
 
 
 
 
 
 
 
Weighted
 
Remaining
 
Aggregate
 
 
 
Number of
 
Average
 
Contractual
 
Intrinsic
 
 
 
Shares
 
Exercise Price
 
Life (in years)
 
Value
 
 
 
 
 
 
 
 
 
 
 
Outstanding at January 1, 2017
 
 
275,137
 
$
0.48
 
 
5.15
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Granted
 
 
1,914,000
 
 
1.28
 
 
9.04
 
 
 
 
Exercised
 
 
(25,000)
 
 
.17
 
 
1.62
 
 
 
 
Forfeited
 
 
(95,000)
 
 
1.41
 
 
9.64
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Outstanding at September 30, 2017
 
 
2,069,137
 
$
1.24
 
 
9.02
 
$
170,218
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Vested and expected to vest at September 30, 2017
 
 
2,069,137
 
$
1.24
 
 
9.02
 
$
170,218
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exercisable at September 30, 2017
 
 
309,967
 
$
0.85
 
 
5.83
 
$
147,000
 
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 nine months ended September 30, 2017:
 
Weighted average grant-date fair value for options granted during the year
 
$
1.28
 
 
 
 
 
 
Vested options in-the-money at September 30, 2017
 
 
150,000
 
 
 
 
 
 
Aggregate intrinsic value of options exercised during the year
 
$
27,750
 
Common Stock Shares Reserved For Future Issuance [Table Text Block]
The following table summarizes the common shares reserved for future issuance under the Plan:
 
Stock options outstanding under the Plan
 
 
1,919,137
 
Stock options available for future grant
 
 
1,080,863
 
 
 
 
3,000,000
 
Schedule of Other Share-based Compensation, Activity [Table Text Block]
The following table summarizes the activity in Channel Partner Warrants during the nine months ended September 30, 2017:
  
 
 
 
 
 
 
Weighted
 
 
 
 
 
 
 
 
 
Average
 
 
 
 
 
 
 
Weighted
 
Remaining
 
Aggregate
 
 
 
Number of
 
Average
 
Contractual
 
Intrinsic
 
 
 
Shares
 
Exercise Price
 
Life (in years)
 
Value
 
 
 
 
 
 
 
 
 
 
 
Outstanding at January 1, 2017
 
 
350,000
 
$
1.05
 
 
4.75
 
 
 
 
Granted
 
 
3,074,500
 
 
1.33
 
 
4.51
 
 
 
 
Exercised
 
 
-
 
 
-
 
 
-
 
 
 
 
Forfeited
 
 
-
 
 
-
 
 
-
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Outstanding at September 30, 2017
 
 
3,424,500
 
$
1.30
 
 
4.48
 
$
120,000
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Vested and expected to vest at September 30, 2017
 
 
1,556,000
 
$
1.30
 
 
4.48
 
$
55,000
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exercisable at September 30, 2017
 
 
-
 
 
-
 
 
-
 
 
-
 
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 September 30, 2017 was as follows:
 
 
 
Restricted
 
 
 
Channel
 
 
 
 
 
 
 
Stock at
 
Stock
 
Partner
 
 
 
 
 
 
 
Inception
 
Options
 
Warrants
 
Warrants
 
Total
 
Service Costs
 
$
-
 
$
-
 
$
35,000
 
$
-
 
$
35,000
 
Research and development
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
General and administrative
 
 
261,749
 
 
216,920
 
 
-
 
 
 
 
 
478,669
 
 
 
$
261,749
 
$
216,920
 
$
35,000
 
$
-
 
$
513,669
 
 
The impact on our results of operations of recording stock-based compensation expense for the nine months ended September 30, 2017, was as follows:
 
 
 
Restricted
 
 
 
Channel
 
 
 
 
 
 
 
Stock at
 
Stock
 
Partner
 
 
 
 
 
 
 
Inception
 
Options
 
Warrants
 
Warrants
 
Total
 
Service Costs
 
$
-
 
$
-
 
$
115,000
 
$
-
 
$
115,000
 
Research and development
 
 
-
 
 
-
 
 
-
 
 
-
 
 
-
 
General and administrative
 
 
801,743
 
 
408,432
 
 
-
 
 
32,335
 
 
1,242,510
 
 
 
$
801,743
 
$
408,432
 
$
115,000
 
$
32,335
 
$
1,357,510