XML 20 R10.htm IDEA: XBRL DOCUMENT v3.19.1
Note 4 - Stockholders' Equity (Deficit), Stock Options and Warrants
3 Months Ended
Mar. 31, 2019
Notes to Financial Statements  
Stockholders' Equity Note Disclosure [Text Block]
NOTE
4
– STOCKHOLDERS’ EQUITY, STOCK OPTIONS AND WARRANTS
 
2019
Registered Direct Offerings
 
On
March 1, 2019,
the Company completed a registered direct offering selling
1,385,000
shares of the Company’s common stock and warrants to purchase up to
692,500
shares of common stock. The common stock and warrants were sold in units with each unit consisting of
one
share of common stock and a warrant to purchase
0.5
of a share of common stock at an exercise price of
$1.00
per whole share. The units were sold at a price of
$0.90
per unit, resulting in gross proceeds to the Company of
$1,246,608,
before deducting expenses. The Company granted the underwriter unit purchase options, pursuant to which the Company granted the underwriter or its assignees the right to purchase from the Company up to an aggregate of
69,250
units and an exercise price equal to
125%
of the public offering price of the units in the offering, or
$1.125
per unit. The unit purchase options shall expire on
February 27, 2024.
 
On
March 29, 2019,
the Company completed a registered direct offering selling
1,478,750
shares of the Company’s common stock and warrants to purchase up to
739,377
shares of common stock. The common stock and warrants were sold in units with each unit consisting of
one
share of common stock and a warrant to purchase
0.5
of a share of common stock at an exercise price of
$1.00
per whole share. The units were sold at a price of
$0.80
per unit, resulting in gross proceeds to the Company of
$1,183,101,
before deducting expenses. The Company granted the underwriter unit purchase options, pursuant to which the Company granted the underwriter or its assignees the right to purchase from the Company up to an aggregate of
73,937
units and an exercise price equal to
125%
of the public offering price of the units in the offering, or
$1.00
per unit. The unit purchase options shall expire on
March 27, 2024.
 
Increases in Authorized Shares
 
At the annual meeting on
December 28, 2017,
the stockholders approved a proposal to increase the number of authorized shares of common stock from
24,000,000
to
50,000,000
shares of common stock,
$0.01
par value. The amendment to the certificate of incorporation to affect this increase was filed on
January 2, 2018.
 
At a special meeting of the stockholders on
March 22, 2019,
the stockholders approved a proposal to increase the number of authorized shares of common stock from
50,000,000
to
100,000,000
shares of common stock,
$0.01
par value. The amendment to the certificate of incorporation to affect this measure was filed on
March 22, 2019.
 
At a special meeting of the stockholders on
March 22, 2019,
the stockholders approved an amendment to the Amended and Restated
2012
Stock Incentive Plan to (a) increase the reserve of shares of common stock authorized for issuance thereunder to
10,000,000,
(b) increase certain thresholds for limitations on grants, and (c) reapprove the performance goals thereunder.
 
Equity Incentive Plan
 
The Company has an equity incentive plan, which allows issuance of incentive and non-qualified stock options to employees, directors and consultants of the Company, where permitted under the plan. The exercise price for each stock option is determined by the Board of Directors. Vesting requirements are determined by the Board of Directors when granted and currently range from immediate to
three
years. Options under this plan have terms ranging from
three
to
ten
years.
 
Accounting for share-based payment
 
The Company uses the Black-Scholes option valuation model which requires the input of significant assumptions including an estimate of the average period of time employees will retain vested stock options before exercising them, the estimated volatility of the Company's common stock price over the expected term, the expected dividend rate, the risk-free interest rate, and forfeiture taken at occurrence. Changes in the assumptions can materially affect the estimate of fair value of stock-based compensation and, consequently, the related expense recognized. The assumptions the Company uses in calculating the fair value of stock-based payment awards represent the Company's best estimates, which involve inherent uncertainties and the application of management's judgment. As a result, if factors change and the Company uses different assumptions, the Company's equity-based compensation expense could be materially different in the future.
 
The Company has experienced
no
significant option exercises in its history. Beginning in
2019,
the Company began calculating the estimated volatility used in the Black-Scholes option valuation model based on the trading history of the Company’s own stock. Given the limited trading history of the Company’s common stock, the Company had previously used the volatility of comparable companies in order to value options and warrants granted in prior years.
 
When an option or warrant is granted in place of cash compensation for services, the Company deems the value of the service rendered to be the value of the option or warrant. In most cases, however, an option or warrant is granted in addition to other forms of compensation and its separate value is difficult to determine without utilizing an option pricing model. For that reason the Company also uses the Black-Scholes option-pricing model to value options and warrants granted to non-employees, which requires the input of significant assumptions including an estimate of the average period the investors or consultants will retain vested stock options and warrants before exercising them, the estimated volatility of the Company's common stock price over the expected term, the number of options and warrants that will ultimately be forfeited before completing vesting requirements, the expected dividend rate and the risk-free interest rate. Changes in the assumptions can materially affect the estimate of fair value of stock-based consulting and/or compensation and, consequently, the related expense recognized.
 
Valuation and accounting for options and warrants
 
The Company determines the grant date fair value of options and warrants using a Black-Scholes option valuation model based upon assumptions regarding risk-free interest rate, expected dividend rate, volatility and estimated term.
 
For grants of stock option and warrants issued during the quarter ended
March 31, 2019,
the Company used
2.41%
to
2.76%
risk free interest rate,
0%
dividend rate,
79.8%
volatility and estimated terms of
5
to
10
years. Value computed using these assumptions ranged from
$0.4112
to
$.7644
per share.
 
The following summarizes transactions for stock options and warrants for the periods indicated:
 
    Stock Options   Warrants
    Number of
Shares
  Average
Exercise
Price
  Number of
Shares
  Average
Exercise
Price
Outstanding at December 31, 2017    
2,764,983
    $
2.00
     
1,951,257
    $
23.74
 
                                 
Issued    
1,098,858
     
1.01
     
2,336,154
     
1.07
 
Expired    
(194,564
)    
2.00
     
(10,706
)    
199.55
 
Exercised    
-  
     
-  
     
(650,062
)    
1.00
 
                                 
Outstanding at December 31, 2018    
3,669,277
    $
1.70
     
3,626,643
    $
4.17
 
                                 
Issued    
459,169
     
0.73
     
2,325,406
     
0.92
 
Expired    
(56,867
)    
2.00
     
(919
)    
603.89
 
                                 
Outstanding at March 31, 2019    
4,071,579
    $
1.59
     
5,951,130
    $
3.29
 
 
At
March 31, 2019,
3,346,375
stock options are fully vested and currently exercisable with a weighted average exercise price of
$1.70
and a weighted average remaining term of
8.72
years. There are
4,750,221
warrants that are fully vested and exercisable. Stock-based compensation recognized for the
three
months ended
March 31, 2019
and
March 31, 2018
was
$263,600
and
$226,387,
respectively. The Company has
$130,839
of unrecognized compensation expense related to non-vested stock options that are expected to be recognized over the next
20
months.
 
 
The following summarizes the status of options and warrants outstanding at
March 31, 2019:
 
Range of Prices
 
Shares
 
Weighted Remaining Life
Options
 
 
 
 
$
0.619
 
 
 
524,958
 
 
 
9.77
 
$
0.75
 
 
 
33,335
 
 
 
10.00
 
$
0.82
 
 
 
60,000
 
 
 
9.67
 
$
0.849
 
 
 
3,534
 
 
 
9.80
 
$
0.90
 
 
 
30,000
 
 
 
9.92
 
$
0.91
 
 
 
10,000
 
 
 
9.05
 
$
0.965
 
 
 
3,000
 
 
 
9.13
 
$
0.97
 
 
 
191,753
 
 
 
8.77
 
$
1.01
 
 
 
149,110
 
 
 
8.88
 
$
1.06
 
 
 
23,585
 
 
 
9.51
 
$
1.10
 
 
 
86,958
 
 
 
9.22
 
$
1.125
 
 
 
69,250
 
 
 
4.92
 
$
1.13
 
 
 
195,931
 
 
 
9.31
 
$
1.15
 
 
 
21,740
 
 
 
9.34
 
$
1.16
 
 
 
66,451
 
 
 
9.35
 
$
1.18
 
 
 
30,000
 
 
 
9.36
 
$
1.20
 
 
 
41,668
 
 
 
9.34
 
$
1.21
 
 
 
30,000
 
 
 
9.86
 
$
1.35
 
 
 
111,112
 
 
 
8.96
 
$
1.454
 
 
 
17,200
 
 
 
8.51
 
$
1.47
 
 
 
2,271,476
 
 
 
8.24
 
$
2.10
 
 
 
14,286
 
 
 
8.01
 
$
2.25
 
 
 
293
 
 
 
7.41
 
$
2.42
 
 
 
20,640
 
 
 
7.39
 
$
2.80
 
 
 
57,145
 
 
 
7.76
 
$
3.75
 
 
 
4,000
 
 
 
7.25
 
$
4.125
 
 
 
3,636
 
 
 
7.51
 
$
4.1975
 
 
 
7,147
 
 
 
7.47
 
$
4.25
 
 
 
3,529
 
 
 
7.01
 
$
5.125
 
 
 
3,902
 
 
 
7.44
 
$
65.75
 
 
 
190
 
 
 
6.56
 
$
73.50
 
 
 
1,157
 
 
 
6.76
 
$
77.50
 
 
 
2,323
 
 
 
6.25
 
$
80.25
 
 
 
187
 
 
 
6.51
 
$
86.25
 
 
 
232
 
 
 
6.01
 
$
131.25
 
 
 
81
 
 
 
3.44
 
$
148.125
 
 
 
928
 
 
 
3.97
 
$
150.00
 
 
 
1,760
 
 
 
3.38
 
$
162.50
 
 
 
123
 
 
 
5.76
 
$
206.25
 
 
 
121
 
 
 
5.51
 
$
248.4375
 
 
 
121
 
 
 
4.29
 
$
262.50
 
 
 
77
 
 
 
4.26
 
$
281.25
 
 
 
529
 
 
 
3.80
 
$
318.75
 
 
 
3
 
 
 
4.11
 
$
346.875
 
 
 
72
 
 
 
5.01
 
$
431.25
 
 
 
306
 
 
 
4.94
 
$
506.25
 
 
 
188
 
 
 
4.76
 
$
596.25
 
 
 
42
 
 
 
4.50
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
4,071,579
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Warrants
 
 
 
 
 
 
 
 
 
$
0.70
 
 
 
754,642
 
 
 
4.78
 
$
0.836
 
 
 
221,292
 
 
 
4.67
 
$
1.00
 
 
 
2,495,811
 
 
 
4.34
 
$
1.07
 
 
 
697,946
 
 
 
3.60
 
$
1.155
 
 
 
1,071,776
 
 
 
4.50
 
$
1.188
 
 
 
138,889
 
 
 
4.78
 
$
1.3125
 
 
 
86,086
 
 
 
4.51
 
$
2.25
 
 
 
385,000
 
 
 
2.82
 
$
123.75
 
 
 
94,084
 
 
 
1.42
 
$
243.75
 
 
 
2,529
 
 
 
0.35
 
$
309.375
 
 
 
2,850
 
 
 
0.86
 
$
309.50
 
 
 
223
 
 
 
0.60
 
 
 
 
 
 
5,951,130
 
 
 
 
 
 
Stock Options and Warrants Granted by the Company
 
The following table is the listing of stock options and warrants as of
March 31, 2019
by year of grant:
 
Stock Options:
       
Year
 
Shares
 
Price
2011
   
173
   
 
$281.25
 
2012
   
1,841
   
131.25
150.00
2013
   
1,500
   
148.13
596.25
2014
   
836
   
162.50
431.25
2015
   
4,088
   
65.75
86.25
2016
   
100,294
   
2.25
5.13
2017
   
2,427,320
   
1.01
2.10
2018
   
1,076,358
   
0.62
1.35
2019
   
459,169
   
0.62
1.13
Total
   
4,071,579
   
$0.62
$596.25
 
 
Warrants:
       
Year
 
Shares
 
Price
2014
   
5,536
   
$243.75
$309.50
2015
   
94,151
   
0.00
243.75
2016
   
252,333
   
 
1.00
 
2017
   
1,082,946
   
1.07 
2.25
2018
   
2,190,758
   
0.84 
 1.155
2019
   
2,325,406
   
0.704
1.19
Total
   
5,951,130
   
$0.00
$309.50