XML 1036 R18.htm IDEA: XBRL DOCUMENT v3.6.0.2
12 - OPTIONS
9 Months Ended
Sep. 30, 2016
Dec. 31, 2015
Accounting Policies [Abstract]    
OPTIONS

NOTE 9. OPTIONS:

 

As of September 30, 2016, and September 30, 2015, the Company had issued and outstanding options to purchase 1,070,700 and 0 shares of our common stock, respectively.

 

On September 8, 2016, the Company issued options to employees related to acquisitions to purchase 215,200 shares of our common stock. These option grants vest over 3 years at an exercise price of $6.51 and expires on September 8, 2021. The options are valued using the Black-Scholes pricing model. Significant assumptions used in the valuation include expected term of 4 years, expected volatility of 50%, date of issue risk free interest rate of 0.57%, and expected dividend yield of 0%. The value on the grant date of the options was $546,318 and the option expense for September 30, 2016 and 2015 was determined to be $3,704 and $0, respectively. As of September 30, 2016, no options have been exercised.

 

    Number of Shares     Weighted Avg. Exercise Price  
Options outstanding at December 31, 2015     150,000       2.67  
Granted       975,700     $ 6.79  
Exercised     -       -  
Cancelled / Expired     (55,000 )     4.19  
Outstanding at September 30, 2016      1,070,700     $ 6.34  

 

As of September 30, 2016, and September 30, 2015 the outstanding options had a weighted average remaining term and intrinsic value of 4.56 and 0 years and $500,000 and $0, respectively.

 

Outstanding and Exercisable Options

Average
Exercise Price
  Number of
Shares
  Remaining
Average
Contractual
Life
(in years)
  Exercise
Price
times
number of
Shares
  Weighted
Average
Exercise
Price
  Intrinsic
Value
 
  $ 2.00       100,000       3.65     $ 200,000     $ 2.00     $ 500,000  
                                               

 

NOTE 12.       OPTIONS

As of March 31, 2015 and December 31, 2015, the Company has 0 and 150,000 options  issued and outstanding. There were no options outstanding and no option activity prior to March 31, 2015.

 

On May 26, 2015, the Company issued 100,000 options for the initial option grant. Prior to this issuance there had been no option grants. This tranche of options vest over 1 year at exercise price of $2.00 and expire on May 26, 2020. The options were valued using the Black-Scholes pricing model. Significant assumptions used in the valuation include expected term of 2.75 years, expected volatility of 50%, date of issue risk free interest rate of 1.53%, and expected dividend yield of 0%. The value on the grant date of the options was $36,304 and the option expense for March 31, 2015 and December 31, 2015 was determined to be $0 and $21,784. As of December 31, 2015, no options have been exercised from this tranche of options.

 

On November 16, 2015, the Company issued 50,000 options for the initial option grant. This tranche of options vest over 3 years at exercise price of $4.01 and expire on November 16, 2020. The options were valued using the Black-Scholes pricing model. Significant assumptions used in the valuation include expected term of 3.25 years, expected volatility of 50%, date of issue risk free interest rate of 1.66%, and expected dividend yield of 0%. The value on the grant date of the options was $73,265 and the option expense for March 31, 2015 and December 31, 2015 was determined to be $0 and $929. As of December 31, 2015, no options have been exercised from this tranche of options.
 

    Number of     Weighted Avg.  
    Shares     Exercise Price  
             
None outstanding at March 31, 2015                                                                                                                                
                 
Granted                                                                                                                         150,000     $ 2.67  
                 
Exercised                                                                                                                                
                 
Outstanding at December 31, 2015                                                                                                                         150,000     $ 2.67  

 

As of March 31, 2015 and December 31, 2015 the outstanding options had a weighted average remaining term and intrinsic value of 0 and 4.56 years and $0 and $57,856, respectively.

 

Outstanding and Exercisable Options

 

Average
Exercise Price
    Number of
Shares
    Remaining
Average
Contractual
Life
(in years)
    Exercise
Price
times
number of
Shares
    Weighted
Average
Exercise
Price
    Intrinsic
Value
 
    $ 3.00       150,000       4.56     $ 400,500     $ 2.67     $ 57,856  
              150,000             $ 400,500     $ 2.67     $ 57,856  

 

The options were valued using the Black-Scholes pricing model. The expensed amount for options for March 31, 2015 and December 31, 2015 was determined to be $0 and $22,713.