XML 45 R19.htm IDEA: XBRL DOCUMENT v3.20.1
Stock-based Compensation (Tables)
12 Months Ended
Dec. 31, 2019
Share-based Payment Arrangement [Abstract]  
Schedule of Fair Value of Options Weighted Average Assumptions

The fair values for the options granted were estimated at the date of grant using the Black Scholes option-pricing model with the following weighted average assumptions:

 

    Year Ended
December 31, 2019
    Year Ended
December 31, 2018
 
Risk free interest rate     1.56 %     2.95 %
Expected life (in years)     10.0       5.5  
Expected volatility     63.65 %     47.75 %
Expected dividend yield     0.00 %     0.00 %
Stock price   $ 1.07     $ 2.63  

Summary of Option Activity

The following table summarizes option activity during the years ended December 31, 2019 and December 31, 2018, respectively.

 

    Options
Outstanding
    Weighted Average Exercise Price     Weighted Average Fair Value     Weighted
Average
Remaining Contractual
Life (years)
 
Outstanding at January 1, 2018     332,707     $ 1.29     $ 0.70       7.05  
Options granted     850,000       2.63       1.24       9.73  
Expired                        
Forfeited options                        
Exercised                        
Outstanding at December 31, 2018     1,172,707     $ 2.23     $ 1.09       8.72  
                                 
Options granted     890,000       1.07       0.52       9.66  
Expired                        
Forfeited options     (40,890 )     (3.85 )     (1.59 )     (8.04 )
Exercised                        
                                 
Outstanding at December 31, 2019     2,021,817     $ 1.69     $ 0.83       8.73  

Schedule of Fair Value of Warrants Assumptions

The fair values for the warrants issued were estimated at the date of grant using the Black Scholes option-pricing model with the following weighted average assumptions:

 

    Year Ended
December 31, 2019
    Year Ended
December 31, 2018
 
Risk free interest rate     1.98 %     2.94 %
Expected life (in years)     5.0       5.0  
Expected volatility     50.88 %     47.95 %
Expected dividend yield     0.00 %     0.00 %
Stock price   $ 1.53     $ 2.41  

Summary of Warrant Activity

The following table summarizes warrant activity during the years ended December 31, 2019 and 2018, respectively.

 

    Warrants
Outstanding
    Weighted Average Exercise Price     Weighted Average Fair Value     Weighted
Average
Remaining Contractual
Life (years)
 
Outstanding at January 1, 2018     706,262     $ 3.27     $ 1.48       4.22  
Warrants issued     50,000       2.00       1.22       5.00  
Expired                        
Forfeited warrants                        
Exercised     272,727       0.11       0.54       3.39  
Outstanding at December 31, 2018     483,535     $ 4.92     $ 1.99       3.29  
                                 
Warrants issued     500,000       1.53       1.46       5.00  
Expired                        
Forfeited warrants                        
Exercised                        
                                 
Outstanding at December 31, 2019     983,535     $ 1.44     $ 1.03       3.34  

Summary of Stock Option and Warrant Outstanding

The following table summarizes information about stock options and warrants outstanding at December 31, 2019.

 

      Outstanding     Exercisable  
Range of           Weighted
Average
Remaining
    Weighted Average           Weighted
Average
 

Exercise

Prices

    Number
Outstanding
    Contractual
Life (years)
   

Exercise

Price

    Number
Exercisable
    Exercise
Price
 
$ 0.01-1.40       1,855,151       6.69     $      0.82       1,328,484     $ 0.70  
  2.00-3.85       1,055,445       7.87       2.54       772,112       2.51  
  5.61-7.20       94,756       2.37       6.64       94,756       6.64  
$ 0.01-7.20       3,005,352       6.97     $ 1.61       2,195,352     $ 1.60  

Schedule of Unrecognized Stock-based Compensation

Total unrecognized stock-based compensation was $459,560 at December 31, 2019 which the Company expects to recognize as follows:

 

Year   Amount  
2020   $ 369,379  
2021     90,181  
Total   $ 459,560