XML 40 R22.htm IDEA: XBRL DOCUMENT v3.20.1
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2019
Schedule of preferred stock
  As of December 31, 2019   As of December 31, 2018 
   Preferred Shares Outstanding   Liquidation Preference (Per Share)   Total Liquidation Preference   Preferred Shares Outstanding   Liquidation Preference (Per Share)   Total Liquidation Preference 
Series C-2   -    -    -    150,000   $10.00   $1,500,000 
Series C-3   52,000   $10.00   $520,000    104,000   $10.00   $1,040,000 
Series D   -    -    -    73,962   $21.00   $1,553,202 
Series E   89,623   $49.20   $4,409,452    89,623   $49.20   $4,409,452 
Series F   -    -    -    2,000   $1,000.00   $2,000,000 
Series G   100,000   $187.36   $18,736,452    -    -    - 
Total   241,623        $23,665,904    419,585        $10,502,654 
Schedule of fair value assumptions for black sholes
Expected term, years   3.0 
Volatility   93.3%
Dividend yield   0.0%
Risk-free interest rate   1.53%
Warrants [Member]  
Schedule of fair value assumptions for black sholes
Expected Term   5.0 years 
Volatility   102.85%
Dividend yield   0.0%
Exercise Price  $1.50 
Risk-free interest rate   2.51%

 

Expected term   2.88 years 
Volatility   111.5%
Dividend yield   0.0%
Risk-free interest rate   1.62%
Schedule of option activity under plan and related information
   Shares Underlying Warrants   Weighted
Average
Exercise
Price
   Weighted Average Remaining Contractual Life 
Outstanding at December 31, 2018   3,319,008   $5.50    3.1 
Issued   -    -    - 
Exercised   (1,948,207)  $4.45    - 
Canceled in connection with the Exchange Agreement   (892,973)  $4.68    - 
Expired   (136,500)  $12.50    - 
Outstanding at December 31, 2019   341,328   $6.24    1.42 
Stock Options [Member]  
Schedule of fair value assumptions for black sholes

   Year Ended December 31,
   2019  2018
Risk-free interest rate  1.51% - 2.74%  2.63% - 2.96%
Expected volatility  103% - 110%  93% - 103%
Expected term (years)  5 – 10 years  5 years
Expected dividend yield  0.0%  0.0%
Weighted-average grant date fair value of options granted during the period  $6.11  $8.00
Schedule of option activity under plan and related information

   Shares Underlying Stock Options   Weighted-
Average
Exercise
Price
   Weighted-
Average
Remaining Contractual Term (Years)
   Aggregate Intrinsic Value 
Outstanding at beginning of year   1,011,266   $9.32    6.7   $1,006,743 
Granted   496,300   $7.64         156,744 
Exercised   (38,090)  $3.22         154,589 
Expired/Canceled   (7,093)  $10.29         664 
Forfeited   (85,989)  $7.73         53,047 
Outstanding at end of year   1,376,394   $8.98    6.8   $1,232,545 
Vested at end of year   932,959   $9.31    6.0   $950,659 
Expected to vest in the future   443,435   $8.28    8.6   $281,887