XML 58 R48.htm IDEA: XBRL DOCUMENT v3.20.4
Share-Based Compensation (Tables) - Stock Options [Member]
9 Months Ended 12 Months Ended
Sep. 30, 2020
Dec. 31, 2019
Deferred Compensation Arrangement with Individual, Share-based Payments [Line Items]    
Schedule of equity plan to purchase the Company's common stock  

During 2017, the Company granted the following options outside of any equity plan with the attributes described below to purchase the Company's common stock (amounts in US$'s, except share data):

 

Grant Date   Underlying Shares     Option Price     Full Vesting Date   Expiration Date
January 9, 2017     100,000     $ 2.90     January 9, 2019   January 7, 2021
August 3, 2017     5,130,000     $ 0.50     August 3, 2017   August 3, 2021
November 9, 2017     2,000,000     $ 0.50     November 9, 2017   November 9, 2021
December 13, 2017     200,000     $ 1.00     November 13, 2019   December 13, 2021

 

During 2018, the Company granted the following options outside of any equity plan with the attributes described below to purchase the Company's common stock (amounts in US$'s, except share data):

 

Grant Date   Underlying Shares     Vesting   Option Price     Full Vesting Date   Expiration Date
March 28, 2018     100,000     50% in one year; 50% in two years from grant date   $ 1.00     March 28, 2020   March 28, 2022
May 16, 2018     330,000     Immediate vesting   $ 1.00     May 16, 2018   May 16, 2022
May 16, 2018     130,000     50% in one year; 50% in two years from grant date   $ 1.00     May 16, 2020   May 16, 2022
September 26, 2018     6,000,000     $4,000,000 new government orders   $ 0.65     December 21, 2018   September 26, 2022
Schedule of assumptions used to estimate fair value stock options granted
    2020  
Expected dividend yield     0 %
Expected volatility     38.17 %
Risk-free interest rate     0.205 - 0.310 %
Expected life of options     3.25 - 5.00 years  
  2019 
Expected dividend yield   0%
Expected volatility   90%
Risk-free interest rate   2.40-2.47%
Expected life of options   4.0 years 
Schedule of stock option activity
   Number of
Options
   Weighted-
Average
Exercise
Price per
Share
   Weighted-
Average
Contractual
Life in
Years
   Aggregate
Intrinsic
Value
 
Outstanding – December 31, 2019   8,695,000   $0.63    1.34   $2,264,760 
Exercisable – December 31, 2019   8,695,000    0.63    1.34    2,264,760 
Granted   2,725,506    0.26           
Exercised                  
Cancelled or Expired   (1,100,000)   0.67           
Outstanding – September 30, 2020   10,320,506   $0.53    2.26   $19,338,950 
Exercisable – September 30, 2020   10,220,506   $0.53    2.24   $19,206,950 

 

   Number of
Options
   Weighted-
Average
Exercise
Price per
Share
   Weighted-
Average
Contractual
Life in
Years
   Aggregate
Intrinsic
Value
 
Outstanding – January 10, 2019   13,990,000   $0.61    3.15   $ 
Exercisable – January 10, 2019   13,610,000    0.59    2.42     
Granted   180,000    1.06           
Exercised                  
Cancelled or Expired   (50,000)   0.90           
Outstanding – September 30, 2019   14,120,000   $0.61    1.68   $3,796,960 
Exercisable – September 30, 2019   13,745,000   $0.60    1.67   $3,796,960 
   Number of
Options
   Weighted-
Average
Exercise
Price per
Share
   Weighted-
Average
Contractual
Life in
Years
   Aggregate
Intrinsic
Value
 
Outstanding – January 10, 2019   13,990,000   $0.61    3.15   $ 
Granted   180,000    1.06           
Exercised   (5,250,000)   0.57           
Cancelled or Expired   (225,000)   0.72           
Outstanding – December 31, 2019   8,695,000   $0.63    1.34   $2,264,760 
Exercisable – December 31, 2019   8,695,000   $0.63    1.34   $2,264,760