XML 37 R26.htm IDEA: XBRL DOCUMENT v3.19.2
Stock-Based Compensation (Tables)
6 Months Ended
Jun. 30, 2019
Share-based Payment Arrangement [Abstract]  
Schedule of stock-based compensation expense

The amount of stock-based compensation expense is as follows:

 

 

 

Three months ended June 30,

 

 

Six months ended June 30,

 

 

 

 2019

 

 

 2018

 

 

 2019

 

 

 2018

 

Stock options

 

$

         41,138

 

 

$

         19,944

 

 

$

         79,881

 

 

$

         36,375

 

Restricted stock awards

 

 

5,958

 

 

 

22,175

 

 

 

11,917

 

 

 

43,646

 

Total

 

$

        47,096

 

 

$

         42,119

 

 

$

         91,798

 

 

$

         80,021

 

 

Schedule of estimated fair value of stock options

The Company estimated the fair value of stock options using the Black-Scholes-Merton option pricing model with the following assumptions:

 

 

 

Six months ended June 30,

 

 

 

 2019

 

 

 2018

 

Number of options awarded to purchase common shares

 

 

 None

 

 

 

25,000

 

Risk-free interest rate

 

 

N/A

 

 

 

2.60

%

Expected volatility

 

 

N/A

 

 

 

154.3

%

Assumed dividend yield

 

 

N/A

 

 

 

N/A

 

Expected life of options from the date of grant

 

 

N/A

 

 

 

9.8 years

Schedule of unrecognized compensation cost from unvested awards

The estimated unrecognized compensation cost from unvested awards which will be recognized ratably over the remaining vesting phase is as follows:

 

Years ended December 31st:

 

Unvested stock options

 

 

Unvested restricted stock awards

 

 

Total unrecognized compensation expense

 

2019 (remaining six months)

 

 

72,348

 

 

 

3,757

 

 

 

76,105

 

2020

 

 

108,436

 

 

 

4,251

 

 

 

112,687

 

2021

 

 

65,953

 

 

 

706

 

 

 

66,659

 

 

 

$

        246,737

 

 

$

           8,714

 

 

$

        255,451

 

 

Schedule of stock option activity under Equity Incentive Plan

Stock option activity under our Equity Incentive Plan is summarized as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 Weighted avg.

 

 

 

 

 

 

 

 

 

 Weighted avg.

 

 

 Weighted avg.

 

 

 remaining  

 

 

 

 

 

 

Number of

 

 

 exercise price

 

 

 grant date fair  

 

 

 contractual life

 

 

 Aggregate

 

 

 

awards

 

 

 per share

 

 

 value per share

 

 

 (in years)

 

 

 intrinsic value

 

Outstanding, December 31, 2018

 

 

434,451

 

 

$

               1.49

 

 

$

              1.47

 

 

 

6.91

 

 

$

         230,039

 

Granted

 

 

 

 

$

 

 

$

 

 

 

 

 

$

 

Exercised

 

 

 

 

$

 

 

$

 

 

 

 

 

$

 

Expired/Forfeited

 

 

 

 

$

 

 

$

 

 

 

 

 

$

 

Outstanding, June 30, 2019

 

 

434,451

 

 

$

               1.49

 

 

$

              1.47

 

 

 

6.42

 

 

$

         157,717

 

Exercisable, June 30, 2019

 

 

235,710

 

 

$

               1.16

 

 

$

              1.16

 

 

 

4.27

 

 

$

         157,717

 

Unvested, June 30, 2019

 

 

198,741

 

 

$

               1.89

 

 

$

              1.83

 

 

 

8.96

 

 

$

 

 

Schedule of restricted stock activity under Equity Incentive Plan

Restricted stock activity under our Equity Incentive Plan is summarized as follows:

 

 

 

 

 

 

Weighted avg.

 

 

 

 Number of

 

 

grant date

 

 

 

 options

 

 

fair value

 

Non-vested restricted shares, December 31, 2018

 

 

30,000

 

 

$

              2.38

 

Granted

 

 

 

 

$

 

Vested

 

 

 

 

$

 

Forfeited

 

 

 

 

$

 

Non-vested restricted shares, June 30, 2019

 

 

30,000

 

 

$

              2.38