XML 58 R24.htm IDEA: XBRL DOCUMENT v3.20.1
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2019
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Schedule of Company's Stock Option Activity

A summary of the Company’s stock option activity for the Current Year is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

Weighted

 

Remaining

 

 

 

 

 

 

 

Average

 

Contractual

 

Aggregate

 

 

Number of

 

Exercise

 

Life

 

Intrinsic

 

    

Options

    

Price

    

(in Years)

    

Value

Outstanding at January 1, 2019

 

3,257,875

 

$

5.44

 

3.19

 

$

 —

Granted

 

4,263,000

 

 

1.84

 

  

 

 

  

Canceled

 

 —

 

 

 —

 

  

 

 

  

Exercised

 

(7,500)

 

 

1.73

 

  

 

 

  

Expired/Forfeited

 

(290,750)

 

 

5.08

 

  

 

 

  

Outstanding at December 31, 2019, and expected to vest

 

7,222,625

 

$

3.33

 

5.82

 

$

 —

Exercisable at December 31, 2019

 

2,671,125

 

$

5.11

 

1.95

 

$

 —

 

Schedule of Black-Scholes Assumptions for Fair Value of Options Granted

The fair value of the options granted was estimated at the date of grant using the Black-Scholes option pricing model with the following assumptions:

 

 

 

 

 

 

 

 

 

Year Ended December 31, 

 

 

    

2019

    

2018

 

Expected Volatility

 

20.69 – 26.21

 

20.91 – 29.65

 

Expected Dividend Yield

 

 —

%  

 —

%

Expected Life (Term, in years)

 

2.5 – 3.5

 

2.5 – 3.5

 

Risk-Free Interest Rate

 

1.51 – 2.48

%  

2.33 – 2.96

%

 

Schedule of Non-vested Stock Options Activity

The following table summarizes the Company’s stock option activity for non-vested options for the current year:

 

 

 

 

 

 

 

 

    

 

    

Weighted

 

 

 

 

 Average 

 

 

Number of

 

Grant Date 

 

    

Options

    

Fair Value

Balance at January 1, 2019

 

1,481,079

 

$

1.23

Granted

 

4,263,000

 

 

0.03

Vested

 

(1,124,914)

 

 

0.94

Forfeited or Canceled

 

(67,665)

 

 

0.99

Balance at December 31, 2019

 

4,551,500

 

$

0.18

 

Schedule of Restricted Stock Activity

A summary of the Company’s restricted stock activity for the Current Year is as follows:

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

Number of

 

Average

 

 

Restricted

 

Grant Date

 

    

Shares

    

Fair Value

Outstanding at January 1, 2019

 

1,460,210

 

$

4.82

Granted

 

60,000

 

 

1.70

Canceled

 

 —

 

 

 —

Vested

 

(289,587)

 

 

6.26

Expired/Forfeited

 

 —

 

 

 —

Outstanding at December 31, 2019

 

1,230,623

 

$

4.33

 

Schedule of Restricted Stock Purchased and Retired by the Company

The following table provides information with respect to restricted stock purchased and retired by the Company during the Current Year and Prior Year.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

 

 

 

 

 

 

 

 

 

 

Shares

 

 

 

 

 

 

 

 

 

 

Purchased as

 

 

 

 

 

 

 

 

 

 

Part of

 

 

 

 

 

Total Number

 

Actual

 

Publicly

 

Fair value of

 

 

of Shares

 

Price Paid

 

Announced

 

Re-Purchased

Date

    

Purchased

    

per Share

    

Plan

    

Shares

September 30, 2019 (i)

 

18,147

 

$

1.34

 

 —

 

$

25,000

October 31, 2019 (i)

 

29,189

 

 

1.75

 

 —

 

 

51,000

November 30, 2019 (i)

 

57,980

 

 

1.45

 

 —

 

 

84,000

December 31, 2019 (i)

 

9,846

 

 

1.45

 

 —

 

 

14,000

Total 2019

 

115,162

 

$

1.51

 

 —

 

$

174,000

 

 

 

 

 

 

 

 

 

 

 

March 31, 2018 (i)

 

43,638

 

$

3.25

 

 —

 

$

142,000

April 30, 2018 (i)

 

181,486

 

 

3.09

 

 —

 

 

560,000

May 31, 2018 (i)

 

107

 

 

2.80

 

 —

 

 

 —

November 30, 2018 (i)

 

145,920

 

 

2.27

 

 —

 

 

331,000

Total 2018

 

371,151

 

$

2.79

 

 —

 

$

1,033,000


(i)

The shares were exchanged from employees and directors in connection with the income tax withholding obligations on behalf of such employees and directors from the vesting of restricted stock.

Warrant [Member]  
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]  
Schedule of Company's Stock Option Activity

A summary of the Company’s warrant activity for the Current Year is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

Weighted

 

Remaining

 

 

 

 

 

 

 

Average

 

Contractual

 

Aggregate

 

 

Number of

 

Exercise

 

Life

 

Intrinsic

 

    

Warrants

    

Price

    

(in Years)

    

Value

Outstanding and exercisable at January 1, 2019

 

1,214,815

 

$

9.32

 

1.66

 

$

 —

Granted

 

115,000

 

 

3.17

 

 

 

 

  

Canceled

 

 —

 

 

 —

 

 

 

 

  

Exercised

 

 —

 

 

 —

 

 

 

 

  

Expired/Forfeited

 

(750,000)

 

 

12.00

 

 

 

 

  

Outstanding and exercisable at December 31, 2019

 

579,815

 

$

4.63

 

2.32

 

$

 —