XML 49 R25.htm IDEA: XBRL DOCUMENT v3.20.1
Shareholders' Equity (Tables)
12 Months Ended
Dec. 31, 2019
Equity [Abstract]  
Schedule of warrants

   Shares Underlying Warrants   Weighted Average Exercise Price   Weighted Average Remaining Contractual Life (years)   Aggregate Intrinsic Value 
Outstanding at January 1, 2018   1,340,869   $5.07    4.03   $- 
Granted   1,288,599    5.42           
Outstanding at December 31, 2018   2,629,468    5.24    3.58    - 
Granted   141,333    5.62           
Forfeited/cancelled   (25,000)   7.39           
Outstanding and exercisable at December 31, 2019   2,745,801   $5.24    2.58   $- 
Schedule of stock option activity

   Shares Underlying Options   Weighted Average Exercise Price   Weighted Average Remaining Contractual Life (years)   Aggregate Intrinsic Value 
Outstanding at January 1, 2018   1,803,094   $4.41    8.86   $421 
Granted   812,000    4.16           
Exercised   (15,292)   3.31         6 
Forfeited/cancelled   (79,701)   

4.63

         

1

 
Outstanding at December 31, 2018   2,520,101    4.32    8.72    - 
Granted   1,242,144    4.02           
Exercised   (416)   3.78         * 
Forfeited/cancelled   (245,297)   4.24           
Outstanding at December 31, 2019   3,516,532   $4.22    7.91   $- 
*represents amount less than $1,000
                    

Schedule of option pricing model using weighted average assumptions

   For the year ended December 31, 
   2019   2018 
Expected term, in years   5.8    5.8 
Expected volatility   72.89%   68.72%
Risk-free interest rate   2.34%   3.01%
Dividend yield   -    - 
Grant date fair value  $2.58   $2.59 
Schedule of restricted stock unit awards activity

   Number of Shares   Aggregate
Weighted Average Grant Date Fair Value
 
Nonvested at December 31, 2018   165,000   $810 
Granted   76,112    329 
Vested   (55,523)   (264)
Nonvested at December 31, 2019   185,589   $875 

Schedule of share based compensation
  December 31, 
   2019   2018 
Research and development  $697   $170 
Sales and marketing   325    158 
General and administrative   2,183    2,147 
Total (1), (2)  $3,205   $2,475 

 

(1) As of December 31, 2019 and 2018, the Company recorded a prepaid expense in the amount of $0 and $344, respectively, for the value of vested warrants for future services to be rendered.

 

(2) As of December 31, 2019 and 2018, the Company recorded a warrant liability in the amount of $0 and $22, respectively, for the value of warrants to be issued for services provided.