XML 26 R18.htm IDEA: XBRL DOCUMENT v3.20.1
Stockholders’ Deficit (Tables)
12 Months Ended
Dec. 31, 2019
Schedule of Black Scholes pricing model with range of inputs
  Year Ended 
   December 31,
2019
   December 31,
2018
 
Expected volatility   45%   45%
Risk-free interest rate   1.73 – 2.39%   1.95 – 2.99%
Expected life in years   5.56    5.39 – 6.25 
Expected dividend yield   0%   0%
Schedule of unvested restricted shares
   Number of shares   Weighted average grant date fair value
per share
 
Unvested as of December 31, 2018   -    - 
Granted   760,000   $4.44 
Vested   (37,875)   2.07 
Forfeited   (418,975)   (4.70)
Unvested as of December 31, 2019   303,150   $3.58 
Warrant [Member]  
Schedule of the stock options activity
    Number of shares     Weighted average exercise
price
    Weighted average remaining contractual life (years)  
Outstanding at December 31, 2017     323,659     $ 1.97       4.59  
    Granted     1,046,025       -       -  
    Exercised     -       -       -  
    Forfeited or expired     (123,659 )     -       -  
Outstanding at December 31, 2018     1,246,025     $ 3.60       3.60  
    Granted     -       -       -  
    Exercised     (745,286)       -       -  
    Forfeited or expired     -       -       -  
Outstanding at December 31, 2019     500,739     $ 3.71       2.68  
Stock Options [Member]  
Schedule of the stock options activity
   Number of shares   Weighted average exercise
price
   Weighted average remaining contractual life (years)   Intrinsic value 
Outstanding at December 31, 2017   1,021,171   $1.04    9.30      
Granted   697,500   $3.73    -      
Exercised  -    -    -      
Forfeited or expired   (238,232)   3.59    -      
Outstanding at December 31, 2018   1,480,439   $1.90    8.80   $- 
Granted   1,125,000    3.41    -    - 
Exercised   (72,891)   3.09    -    - 
Forfeited or expired   (279,342)   2.51    -    - 
Outstanding at December 31, 2019   2,253,206   $2.60    8.19   $64,761 
Exercisable at December 31, 2018   549,877   $0.98    

8.40

   $- 
Exercisable at December 31, 2019   892,508   $1.82    7.30   $724,208