XML 67 R31.htm IDEA: XBRL DOCUMENT v3.20.4
STOCKHOLDERS’ EQUITY (Tables)
12 Months Ended
Dec. 31, 2020
Equity [Abstract]  
Summary of our Warrant activity during the year ended December 31, 2020:

Summary of our Warrant activity during the year ended December 31, 2020:

 

  

Number of

Shares Under

Warrants

  

Weighted

Average

Exercise Price

  

Weighted

Average

Remaining

Contractual

Life in Years

  

Aggregate

Intrinsic

Value

 
Balance at December 31, 2019   1,832,571   $2.62    1.95   $2,447,929 
Granted   4,752,116   $1.19           
Exercised                 
Expired                  
Cancelled/Forfeited   (50,000)  $6.35           
Balance at December 31, 2020   6,534,687   $1.55    7.25   $1,041,219 
Vested and Exercisable at December 31, 2020   6,534,687   $1.55    7.25   $1,041,219 
Unvested at December 31, 2020                
The weighted average fair value per share of warrants issued and the assumptions used in the Black-Scholes Model during the years ended December 31, 2020, 2019, and 2018 are set forth in the table below.

The weighted average fair value per share of warrants issued and the assumptions used in the Black-Scholes Model during the years ended December 31, 2020, 2019, and 2018 are set forth in the table below.

 

   2020   2019   2018 
Weighted average exercise price  $1.19   $5.63   $5.16 
Weighted average grant date fair value  $1.56   $3.00   $2.79 
Risk-free interest rate   0.34%   2.52%   2.36%
Volatility   68.8%   60.8%   62.12%
Term (in years)   10    5    5 
Dividend yield   0.00%   0.00%   0.00%
The ranges of assumptions used in the Black-Scholes Model during the years ended December 31, 2020, 2019, and 2018 are set forth in the table below.

The valuation methodology used to determine the fair value of stock options is the Black-Scholes Model. The Black-Scholes Model requires the use of a number of assumptions including volatility of the stock price, the risk-free interest rate, and the expected life of the stock options. The ranges of assumptions used in the Black-Scholes Model during the years ended December 31, 2020, 2019, and 2018 are set forth in the table below.

 

   2020   2019   2018 
Weighted average exercise price  $1.58   $3.10   $5.45 
Weighted average grant date fair value  $0.95   $1.82   $3.24 
Risk-free interest rate   0.34-1.68%    1.64-2.54%    2.38-2.89% 
Volatility   63.53-67.92%    61.25-64.49%    59.45-64.04% 
Term (in years)   6-6.8    5.5-6.5    5.1-6.25 
Dividend yield   0.00%   0.00%   0.00%
A summary of activity under the 2009, 2012 and 2019 Plans and related information during the year ended December 31, 2020 is as follows:

A summary of activity under the 2009, 2012 and 2019 Plans and related information during the year ended December 31, 2020 is as follows:

 

  

Number of

Shares Under

Options

  

Weighted

Average

Exercise Price

  

Weighted

Average

Remaining

Contractual

Life in Years

  

Aggregate

Intrinsic

Value

 
Balance at December 31, 2019   25,030,234   $4.65    5.84   $3,668,171 
Granted   736,500   $1.58           
Exercised   (1,182,195)  $0.23        $1,738,740 
Expired   (386,609)  $3.76           
Cancelled/Forfeited   (416,000)  $3.80           
Balance at December 31, 2020   23,781,930   $4.80    5.20   $152,253 
Vested and Exercisable at December 31, 2020   19,862,681   $5.06    4.59   $117,443 
Unvested at December 31, 2020   3,919,249   $3.53    8.29   $34,810 
Schedule of restricted stock units and performance stock units

Schedule of restricted stock units and performance stock units

 

   Restricted Stock Units   Performance Stock Units 
  

Number of

Shares

  

Weighted

Average

Grant Date

Fair Value

  

Number of

Shares

  

Weighted

Average

Grant Date

Fair Value

 
Balance at December 31, 2019   1,240,000   $3.56       $ 
Granted   6,152,818   $1.39    2,585,745   $1.08 
Vested/Released   (301,500)  $1.78    (151,500)  $1.14 
Forfeited   (30,294)  $1.07    (30,294)  $1.07 
Balance at December 31, 2020   7,061,024   $1.76    2,403,951*  $1.08 

 

*The number of performance stock units (PSUs) represents the base number of PSUs that may vest. The actual number of PSUs that will vest will be between zero and two times the base number of PSUs depending on the Company’s achievement of break-even quarterly EBITDA.