XML 48 R35.htm IDEA: XBRL DOCUMENT v3.7.0.1
Share-Based Payments (Tables)
3 Months Ended
Mar. 31, 2017
Compensation and Retirement Disclosure [Abstract]  
Schedule of share-based payments expense

 

    Three Months Ended  
    March 31     March 31  
    2017     2016  
Employees and directors share-based payments   $ 71,428     $ 139,000  

 

Schedule of stock option activity
                Weighted Average        
                Remaining     Aggregated  
    Options     Weighted Average     Contractual Life     Intrinsic  
    Outstanding     Exercise Price     (Years)     Value  
Outstanding at January 1, 2017     2,101,428     $ 2.42       4.59       -  
Granted     150,000       1.62                  
Exercised     -                          
Expired     -                          
Forfeited     -                          
Outstanding at March 31, 2017     2,251,428       2.33       4.67       -  
Vested and expected to vest as of March 31, 2017     2,251,428       2.33       4.67       -  
Options exercisable at March 31, 2017 (vested)     1,687,051       2.80       3.38       -  
 
Schedule of assumptions used to estimate the fair values of the share options

 

    Black Scholes  
Risk-free interest rate     2.26% ~ 2.34 %
Expected volatility     55 %
Expected term      5.88 years  
Expected dividend yield     0 %
 
Schedule of warrants outstanding and exercisable
    March 31,     December 31,            
    2017     2016            
    Number of     Number of            
    Warrants     Warrants        
Warrants Outstanding   Outstanding and 
Exercisable
    Outstanding and 
Exercisable
    Exercise
Price
    Expiration
Date
                       
2012 August Financing Warrants  (i)     536,250       536,250     $ 1.50     08/30/17
2013 Broker Warrants (Series D Financing)     223,571       228,571     $ 1.75     07/05/18
2013 Broker Warrants (Convertible Note)     114,285       114,285     $ 1.75     11/04/18
2014 Broker Warrants (Series E Financing)     1,085,714       1,085,714     $ 1.75     01/31/19
2016 Warrants to SSS (Note 12)     1,818,182       1,818,182     $ 2.75     03/28/18
      3,778,002       3,783,002              

 

(i) The warrants are classified as derivative liabilities as disclosed in Note 13.