XML 87 R26.htm IDEA: XBRL DOCUMENT v3.20.1
Organization and Summary of Significant Accounting Policies (Tables)
12 Months Ended
Dec. 31, 2019
Reconciliation of Numerators and Denominators used in Computing Basic and Diluted Net Income Per Share
The following is a reconciliation of the numerators and denominators used in computing basic and diluted net income per share:
 
   
12 Month

Period Ended

December 31,

2019
   
12 Month

Period Ended

December 31,

2018
   
12 Month

Period Ended

December 31,

2017
 
Net loss
  $(10,439,961  $(5,172,436  $(7,759,472
Cumulative dividends on Series G Preferred Stock
            
  
 
 
   
 
 
   
 
 
 
Numerator, basic and diluted net loss available to stockholders
  $(10,439,961  $(5,172,436  $(7,759,472
  
 
 
   
 
 
   
 
 
 
Denominator:
      
Shares used in computation – basic:
      
Weighted average common shares outstanding
   9,346,213    8,583,795    8,209,539 
  
 
 
   
 
 
   
 
 
 
Shares used in computation – diluted:
      
Weighted average common shares outstanding
   9,346,213    8,583,795    8,209,539 
  
 
 
   
 
 
   
 
 
 
Net loss per share – basic and diluted
  $(1.12  $(0.60  $(0.95
  
 
 
   
 
 
   
 
 
 
Schedule of Financial Instruments at Fair Value on a Recurring Basis
We measure certain financial instruments at fair value on a recurring basis. The Company had liabilities that are required to be measured at fair value on a recurring basis as follows at December 31, 2019:
 
   
Total
   
Level 1
   
Level 2
   
Level 3
 
Assets:
  $   $   $   $ 
  
 
 
   
 
 
   
 
 
   
 
 
 
Liabilities:
        
Hybrid debt instrument at fair value
  $861,484   $   $   $861,484 
  
 
 
   
 
 
   
 
 
   
 
 
 
Reconciliation of the Beginning and Ending Balances for the Liability Measured at Fair Value on a Recurring Basis
The following is a reconciliation of the beginning and ending balances for the liability measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the year December 31, 2019: See footnote NOTE H: Note 10 – 37North for further detail.
 
Balance at December 31, 2018
  $ 
Fair value of hybrid instrument issued
   869,783 
Gain on change in derivative liability
   (8,299
  
 
 
 
Balance at December 31, 2019
  $861,484 
  
 
 
 
Convertible Preferred Stock Excluded from EPS [Member]  
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share
The weighted average equivalent common shares relating to our unvested restricted stock awards that were excluded from potential common shares used in the earning per share calculation due to having an anti-dilutive effect are:
 
   
2019
   
2018
   
2017
 
Excluded unvested restricted stock awards
   41,667    41,667    132,826 
In the Money Potential Common Shares [Member]  
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share
The potential common shares, in the table following, represent potential common shares calculated using the treasury stock method from outstanding options and warrants that were excluded from the calculation of Diluted EPS:
 
   
2019
   
2018
   
2017
 
Average market price during the period
  $4.93   $6.81   $3.98 
In the money potential common shares from options excluded
   22,493    13,450    7,023 
In the money potential common shares from warrants excluded
   120,000    50,640    13,869 
Out of Money Potential Common Shares [Member]  
Schedule of Antidilutive Securities Excluded from Computation of Earnings Per Share
Potential common shares from
out-of-the-money
options and warrants were also excluded from the computation of diluted earnings per share because calculation of the associated potential common shares has an anti-dilutive effect. The following table lists options and warrants that were excluded from diluted EPS.
 
Per share
exercise price
  
2019
   
2018
   
2017
 
Out of the money options excluded:
 
    
$3.59
   —      —      —   
$12.48
   136,833   136,833   137,666
$12.84
   4,167    4,167    4,167 
$26.40
   75,158    75,158    75,158 
$34.68
   —      —      —   
$39.00
   —      —      8,333 
$41.16
   —      —      —   
$42.00
   —      —      —   
$46.80
   —      —      —   
Out-of-the-money
warrants excluded:
 
    
$5.76
   196,135    —      —   
$7.16
   700,000    700,000    —   
$12.00
   —      65,625    —   
  
 
 
   
 
 
   
 
 
 
Total excluded
   1,112,293    981,783    225,324