XML 42 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
Stockholders' Equity (Tables)
12 Months Ended
Jul. 31, 2017
Stockholders' Equity Note [Abstract]  
Schedule of Assumptions Used in the Valuation
The assumptions used in the valuation for all of the options granted for the years ended July 31, 2017 and 2016 are as follows:
 
 
 
2017
 
 
2016
 
Market value of stock on measurement date
 
$
5.61 to 13.00
 
 
$
7.00 to 10.00
 
Risk-free interest rate
 
 
0.88-2.55
%
 
 
0.71-2.05
%
Dividend yield
 
 
0
%
 
 
0
%
Volatility factor
 
 
76-348
%
 
 
124-373
%
Term
 
 
2.28-10 years
 
 
 
3-10 years
 
Schedule of Options and Warrants Outstanding
Stock option activity for the years ended July 31, 2017 and 2016 are presented in the table below:
 
 
 
Number of
Options
 
Weighted-
average
Exercise
Price
 
Weighted-
average
Remaining
Contractual
Term
(years)
 
Aggregate
Intrinsic
Value
 
Outstanding at July 31, 2015
 
 
3,157,500
 
$
9.42
 
 
7.58
 
 
 
 
Granted
 
 
1,507,500
 
$
7.38
 
 
 
 
 
 
 
Exercised
 
 
(30,000)
 
$
5.00
 
 
 
 
 
 
 
Outstanding at July 31, 2016
 
 
4,635,000
 
$
8.79
 
 
7.39
 
$
2,731,250
 
Granted
 
 
320,000
 
$
9.38
 
 
 
 
 
 
 
Expired
 
 
(5,000)
 
$
10.00
 
 
 
 
 
 
 
Forfeited
 
 
(1,180,000)
 
$
11.03
 
 
 
 
 
 
 
Outstanding at July 31, 2017
 
 
3,770,000
 
$
8.13
 
 
6.87
 
$
19,139,625
 
Exercisable at July 31, 2017
 
 
3,312,629
 
$
7.76
 
 
6.96
 
$
17,925,016
 
 
Warrant activity for the fiscal years ended July 31, 2017 and 2016 is presented in the table below:
 
 
 
Number of
Warrants
 
Weighted-
average
Exercise
Price
 
Weighted-
average
Remaining
Contractual
Term (years)
 
Aggregate
Intrinsic
Value
 
Outstanding at July 31, 2015
 
 
1,338,552
 
$
19.53
 
 
3.55
 
$
-
 
Expired
 
 
(123,167)
 
$
35.55
 
 
-
 
 
-
 
Outstanding at July 31, 2016
 
 
1,215,385
 
$
17.90
 
 
2.86
 
 
-
 
Granted
 
 
45,000
 
$
10.00
 
 
 
 
$
-
 
Expired
 
 
(166,585)
 
$
46.37
 
 
-
 
 
-
 
Forfeited
 
 
(325,000)
 
$
15.00
 
 
 
 
 
 
 
Outstanding at July 31, 2017
 
 
768,800
 
$
12.50
 
 
3.04
 
$
1,184,000
 
Exercisable at July 31, 2017
 
 
368,800
 
$
9.79
 
 
5.88
 
$
1,184,000
 
Schedule of Nonvested Share Activity
A summary of the status of the Company’s non-vested options as of July 31, 2017 and changes during the fiscal years ended July 31, 2017 and 2016 are presented below:
 
Non-vested options
 
Number of
Options
 
Weighted Average
Grant Date
Fair Value
 
 
 
 
 
 
 
 
 
Non-vested at July 31, 2015
 
 
37,500
 
$
3.85
 
Granted
 
 
1,507,500
 
$
7.06
 
Vested
 
 
(1,454,167)
 
$
7.00
 
Non-vested at July 31, 2016
 
 
90,833
 
$
7.27
 
Granted
 
 
320,000
 
$
7.70
 
Vested
 
 
(70,962)
 
$
6.70
 
Non-vested at July 31, 2017
 
 
339,871
 
$
7.93