XML 21 R10.htm IDEA: XBRL DOCUMENT v3.6.0.2
Stockholders' Equity
3 Months Ended
Oct. 31, 2016
Stockholders' Equity Note [Abstract]  
Stockholders' Equity
5.
Stockholders’ Equity
 
Common Stock
 
During the three months ended October 31, 2016 the Company did not issue any shares of Common Stock. 
 
Stock Options
 
As required by the Stock Compensation Topic, ASC 718, the Company measures and recognizes compensation expense for all share based payment awards made to the officers and directors based on estimated fair values at the grant date and over the requisite service period.
 
On October 6, 2016, the Company granted options to purchase a total of 50,000 shares of Common Stock exercisable on a cashless basis to two employees. These options all have an exercise price of $10.00 and a term of 10 years. The options vest as follows: 1,388 shares vest upon each of the first through twentieth month anniversaries of the grant date; 1,390 shares vest upon each of the twenty-first through thirty-sixth month anniversaries of the grant date. The Company has valued these options using the Black-Scholes option pricing model which resulted in a fair market value of $425,000, of which $49,261 has been recognized as expense for the three months ended October 31, 2016.
 
The Company also recognized stock based compensation expense of $131,706 in connection with vested options granted in prior periods. 
 
The assumptions used in the valuation for all of the options granted for the three months ended October 31, 2016 and 2015 were as follows:
 
 
 
2016
 
 
2015
 
Market value of stock on measurement date
 
$
7.52 to 8.71
 
 
$
7.00
 
Risk-free interest rate
 
 
0.88-1.75
%
 
 
2.05
%
Dividend yield
 
 
0
%
 
 
0
%
Volatility factor
 
 
114-348
%
 
 
373
%
Term
 
 
3.03-10.00 years
 
 
 
10 years
 
 
Stock option activity for three months ended October 31, 2016 and is presented in the table below:
 
 
 
Number of
Shares
 
Weighted-
average
Exercise
Price
 
Weighted-
average
Remaining
Contractual
Term
(years)
 
Aggregate
Intrinsic
Value
 
Outstanding at July 31, 2016
 
 
4,635,000
 
 
8.79
 
 
7.39
 
 
2,731,250
 
Granted
 
 
50,000
 
 
10.00
 
 
 
 
 
 
 
Outstanding at October 31, 2016
 
 
4,685,000
 
 
8.80
 
 
7.16
 
$
2,053,125
 
Exercisable at October 31, 2016
 
 
4,285,833
 
 
8.37
 
 
7.56
 
$
2,053,125
 
 
A summary of the status of the Company’s non-vested options as of October 31, 2016 and changes during the three months ended October 31, 2016 are presented below:
 
Non-vested options
 
Number of
Options
 
Weighted Average
Grant Date
Fair Value
 
 
 
 
 
 
 
 
 
Non-vested at July 31, 2016
 
 
90,833
 
$
7.27
 
Granted
 
 
50,000
 
 
8.50
 
Vested
 
 
(4,167)
 
 
5.64
 
Non-vested at October 31, 2016
 
 
136,666
 
$
7.83
 
 
At October 31, 2016, there was $681,767 of unrecognized compensation costs related to non-vested stock options.
 
Warrants
 
Warrant activity for the three months ended October 31, 2016 is presented in the table below:
 
 
 
Number of
Shares
 
Weighted-
average
Exercise
Price
 
Weighted-
average
Remaining
Contractual
Term (years)
 
Aggregate
Intrinsic
Value
 
Outstanding at July 31, 2016
 
 
1,215,385
 
$
17.90
 
 
2.86
 
$
-
 
Expired
 
 
(63,100)
 
 
50.00
 
 
 
 
 
 
 
Outstanding at October 31, 2016
 
 
1,152,285
 
$
16.15
 
 
2.76
 
$
-
 
Exercisable at October 31, 2016
 
 
427,285
 
$
18.09
 
 
5.46
 
$
-