XML 36 R24.htm IDEA: XBRL DOCUMENT v3.5.0.2
Equity (Tables)
9 Months Ended
Sep. 30, 2016
Equity [Abstract]  
Summary of Stock Option activity

A summary of stock option activity for the nine months ended September 30, 2016 is as follows:

 

   

 

 

Number

of Options

(in shares)

   

Weighted

Average

Exercise

Price Per

Share

    Weighted Average Remaining Contractual Life       Aggregate Intrinsic Value  
Outstanding at December 31, 2015     2,364,918     $ 3.51                  
Granted     65,000     $ 0.15                  
Exercised                            
Forfeited or expired     (145,503 )   $ 4.18                  
Outstanding at September 30, 2016     2,284,415     $ 3.37       4.6 years     $ 3  
Exercisable at September 30, 2016     2,165,663     $ 3.49       4.6 years     $ 2  

Schedule of Stock Options Fair Value Assumptions Estimated Using Black-Scholes Pricing Model

The fair value of the options granted ($0.11 per option during the nine months ended September 30, 2016) was estimated on the grant dates using the Black-Scholes option-pricing model with the following weighted average assumptions:

 

Risk-free interest rate     1.5 %
Expected term of options     6.5 years  
Expected annual volatility     80 %
Expected dividend yield    

Summary of Warrant Activity

The Company previously issued warrants at exercise prices equal to or greater than market value of the Company’s common stock at the date of issuance. A summary of warrant activity follows:

 

   

Number

of Warrants

(in shares)

   

Weighted

Average

Exercise Price

Per Share

   

Weighted

Average Remaining Contractual

Life

 
Outstanding at December 31, 2015     2,619,423     $ 1.48          
Granted     35,000       0.13          
Exercised                    
Forfeited or expired                    
Outstanding at September 30, 2016     2,654,423     $ 1.46       3.4 years  

Schedule of Warrant Fair Value Assumptions Estimated Using Black-Scholes Pricing Model

The fair value of the warrants granted ($0.08 per warrant during the nine months ended September 30, 2016) was estimated on the grant dates using the Black-Scholes option-pricing model with the following weighted average assumptions:

 

Risk-free interest rate     1.79 %
Expected term of warrants     7.0 years  
Expected annual volatility     78 %
Expected dividend yield