XML 29 R17.htm IDEA: XBRL DOCUMENT v3.19.1
Share-Based Compensation (Tables)
3 Months Ended
Mar. 31, 2019
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Schedule of valuation assumptions
The assumptions used in the Black-Scholes option pricing model for stock options granted for the three months ended March 31, 2019 are as follows:
Risk-Free interest rate
2.46% - 2.50%

Expected dividend yield
0
%
Expected stock price volatility
28.590
%
Expected life of options
2 - 6.25 Years

Discount for lack of marketability
8.480
%
Schedule of stock option activity
The following table summarizes the stock option activity for the three months ended March 31, 2019:    

Shares
 
Weighted-Average Exercise Price
 
Weighted-Average Remaining Contractual Term
 
Aggregate Intrinsic Value
Outstanding at December 31, 2018
3,552,890

 
$1.57
 
5.06
 
$1,149,461
Granted (1)
989,000

 
1.89

 

 

Exercised

 

 

 

Expired

 

 

 

Canceled

 

 

 

Outstanding at March 31, 2019
4,541,890

 
$1.64
 
5.53
 
$7,320,547
 

 

 

 

Exercisable at March 31, 2019
2,936,759

 
$1.59
 
4.55
 
$4,860,859
_________________
Notes:
(1) Represents the following stock options granted:
Annual share-based compensation awards on January 2, 2019, including: (a) 600,000 stock options with an exercise price of $1.87 granted to executives and key personnel, vesting upon grant, or one year anniversary, or vest annually in equal installments over four years, (b) 300,000 stock options with an exercise price of $1.87 granted to Board of Directors, vesting 25% upon grant and the remaining 75% will vest annually in equal installments over four years, and (c) 24,000 stock options with an exercise price of $1.87 granted to employees, vesting annually in equal installments over four years.    
One-time award on January 2, 2019 of 50,000 stock options with an exercise price of $1.87 to a contractor, vesting upon one year anniversary.
One-time award on March 7, 2019 of 15,000 stock options with an exercise price of $3.00 to a contractor, vesting upon one year anniversary.
Schedule of non-cash stock option compensation expense
Total non-cash stock option compensation expense was allocated among the following expense categories:    
 
Three Months Ended March 31,
 
2019
 
2018
 
(Unaudited)
 
(Unaudited)
General and administrative
$
233,214

 
$
249,242

Research and development
76,349

 
20,354

Total
$
309,563

 
$
269,596