XML 42 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
Stock-Based Compensation (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Schedule of Fair Value of Stock Options Assumptions

The Company determined the fair value of stock options granted based upon the assumptions as provided below.

 

    For the Year Ended
December 31, 2017
 
Stock price   $ 3.73 - $5.10  
Exercise price   $ 3.76 - $5.00  
Dividend yield     0 %
Expected volatility     57% - 75 %
Risk-Free interest rate, per annum     1.05% – 1.57 %
Expected life (in years)     0.85 - 3.06

Schedule of Stock Option Activity

The following table summarizes the stock option activity of the Company:

 

    Shares     Weighted
Average
Exercise
Price
    Weighted
Average
Grant
Date Fair
Value
    Average
Remaining
Contractual
Term
(Years)
    Aggregate
Intrinsic
Value
 
Outstanding at January 1, 2017     425,411     $ 4.93     $ 3.85                  
                                         
Granted     808,200       4.55       1.63                  
Exercised     (23,333 )     4.50       1.86                  
Expired, forfeited or cancelled     (659,744 )     4.97       2.15                  
                                         
Outstanding at December 31, 2017     550,534     $ 4.34     $ 2.72       2.5     $ 417,407  
Exercisable at December 31, 2017     408,651     $ 4.25     $ 3.09       1.9     $ 348,699

Schedule of Warrant Activity

The following table summarizes the common stock warrant activity of the Company:

 

    Number of shares     Weighted
average
exercise price
    Weighted average
contractual life
(years)
 
Outstanding - January 1, 2017     470,570     $ 5.95       -  
Issued     1,063,750     $ 3.58       -  
Expired     -     $ -       -  
Outstanding December 31, 2017     1,534,320     $ 4.19       2.0  
Exercisable at December 31, 2017     1,194,320     $ 4.41       1.4

Schedule of Stock Based Compensation Expense

The following tables summarize total stock-based compensation costs recognized for the years ended December 31, 2017 and 2016:

 

    For the Years Ended December 31,  
    2017     2016  
Stock options   $ 1,062,266     $ 905,672  
Warrants     194,565       -  
Common Stock     217,568       270,000  
Total   $ 1,474,399     $ 1,175,672  
               

Schedule of Stock Based Compensation Reflected with Operations

The total amount of stock-based compensation was reflected within the statements of operations and comprehensive loss as:

 

    For the Years Ended December 31,  
    2017     2016  
General and administrative expenses   $ 930,844     $ 963,218  
Sales and marketing expenses     543,555       212,454  
Total   $ 1,474,399     $ 1,175,672