XML 28 R17.htm IDEA: XBRL DOCUMENT v3.4.0.3
Stockholders' Equity (Tables)
3 Months Ended
Mar. 31, 2016
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Share-based Compensation Arrangement by Share-based Payment Award, Options, Grants in Period, Weighted Average Grant Date Fair Value [Table Text Block]
The fair values of the options granted during the Current Quarter were estimated at the date of grant using the Black-Scholes option pricing model with the following assumptions:
 
Expected Volatility
 
33.25 – 33.88
%
Expected Dividend Yield
 
0
%
Expected Life (Term)
 
3.25 – 5.32 years
 
Risk-Free Interest Rate
 
0.91 – 1.21
%
Schedule of Share-based Compensation, Stock Options, Activity [Table Text Block]
A summary of the Company’s stock options activity for the Current Quarter is as follows:
 
 
 
Number of
Options
 
Weighted
Average
Exercise
Price
 
Weighted
Average
Remaining
Contractual
Life
(in Years)
 
Aggregate
Intrinsic
Value
 
Outstanding at January 1, 2016
 
 
379,500
 
$
5.50
 
 
1.71
 
$
1,174,000
 
Granted
 
 
2,421,500
 
 
6.13
 
 
 
 
 
 
 
Canceled
 
 
-
 
 
-
 
 
 
 
 
 
 
Exercised
 
 
(6,500)
 
 
(3.00)
 
 
 
 
 
 
 
Expired/Forfeited
 
 
-
 
 
-
 
 
 
 
 
 
 
Outstanding and expected to vest at March 31, 2016
 
 
2,794,500
 
$
6.05
 
 
4.83
 
$
(695,000)
 
Exercisable at March 31, 2016
 
 
325,500
 
$
5.22
 
 
1.18
 
$
188,000
 
Schedule of Nonvested Share Activity [Table Text Block]
The following table summarizes the Company’s stock option activity for non-vested options for the Current Quarter:
 
 
 
Number of
Options
 
Weighted
Average
Grant Date
Fair Value
 
Balance at January 1, 2016
 
 
47,500
 
$
1.43
 
Granted
 
 
2,421,500
 
 
1.45
 
Vested
 
 
-
 
 
-
 
Forfeited or Canceled
 
 
-
 
 
-
 
Balance at March 31, 2016
 
 
2,469,000
 
$
1.45
 
Schedule of Share-based Compensation, Stock Warrant Activity [Table Text Block]
A summary of the Company’s warrants activity for the Current Quarter is as follows:
 
 
 
Number of
Warrants
 
Weighted
Average
Exercise
Price
 
Weighted
Average
Remaining
Contractual
Life
(in Years)
 
Aggregate
Intrinsic
Value
 
Outstanding and exercisable at January 1, 2016
 
 
2,219,543
 
$
6.07
 
 
3.23
 
$
3,168,000
 
Granted
 
 
-
 
 
-
 
 
 
 
 
 
 
Canceled
 
 
-
 
 
-
 
 
 
 
 
 
 
Exercised
 
 
(25,000)
 
 
(0.01)
 
 
 
 
 
 
 
Expired/Forfeited
 
 
-
 
 
-
 
 
 
 
 
 
 
Outstanding and exercisable at March 31, 2016
 
 
2,194,543
 
$
6.14
 
 
3.01
 
$
(750,000)
 
Schedule of Share-based Compensation, Restricted Stock and Restricted Stock Units Activity [Table Text Block]
A summary of the Company’s restricted stock activity for the Current Quarter is as follows:
 
 
 
Number of
Restricted
Shares
 
Weighted
Average
Grant Date
Fair Value
 
Outstanding at January 1, 2016
 
 
3,530,485
 
$
4.95
 
Granted
 
 
265,243
 
 
5.80
 
Canceled
 
 
-
 
 
-
 
Vested
 
 
(162,500)
 
 
4.48
 
Expired/Forfeited
 
 
(4,525)
 
 
8.66
 
Outstanding at March 31, 2016
 
 
3,628,703
 
$
5.03