Quarterly report pursuant to Section 13 or 15(d)

Temporary Equity and Stockholders??? Deficiency

v3.8.0.1
Temporary Equity and Stockholders’ Deficiency
3 Months Ended
Mar. 31, 2018
Equity [Abstract]  
Temporary Equity And Stockholders’ Deficiency

12.       TEMPORARY EQUITY AND STOCKHOLDERS’ DEFICIENCY

 

Series B Preferred Stock

 

The Series B stockholders are entitled to cumulative cash dividends at an annual rate of 8% of the Series B liquidation value (equal to face value of $10 per share), as defined, payable when, as and if declared by the Board of Directors. Cumulative dividends earned by the Series B stockholders were $155,791 and $3,053 for the three months ended March 31, 2018 and 2017, respectively. Cumulative unpaid dividends in arrears related to the Series B totaled $438,354 and $284,564 as of March 31, 2018 and December 31, 2017, respectively.

 

Common Stock

 

During March 2018, the Company issued 116,284 shares of common stock at $0.70 per share to settle its 2017 obligation, (an aggregate of $81,399) representing the Company’s 401(k) matching contributions) to the Company’s 401(k) profit-sharing plan.

  

Accumulated Other Comprehensive Income (Loss)

 

For three months ended March 31, 2018 and 2017, the Company recorded $(285,609) and $200,259, respectively, of foreign currency translation adjustment as accumulated other comprehensive income (loss).

 

Warrants

 

A summary of warrants activity during the three months ended March 31, 2018 is presented below:

 

    Number of Warrants     Weighted Average Exercise Price     Weighted Average Remaining Life in Years     Intrinsic Value  
                         
Outstanding, December 31, 2017     1,465,296       2.17                  
Issued     -       -                  
Exercised     -       -                  
Expired     (76,117 )     2.30                  
Outstanding, March 31, 2018     1,389,179     $ 2.17       2.2     $ -  
                                 
Exercisable, March 31, 2018     1,389,179     $ 2.17       2.2     $ -  

 

A summary of outstanding and exercisable warrants as of March 31, 2018 is presented below:

 

Warrants Outstanding     Warrants Exercisable  
Exercise Price     Exercisable Into   Outstanding Number of Warrants     Weighted Average Remaining Life in Years     Exercisable Number of Warrants  
                         
$ 2.00     Common Stock     741,879       2.8       741,879  
$ 2.30     Common Stock     458,993       1.1       458,993  
$ 2.50     Common Stock     188,307       3.0       188,307  
        Total     1,389,179               1,389,179  

  

Stock Options

 

On February 14, 2018, the Company granted five-year options for the purchase of 1,304,328 shares of the Company’s common stock under the 2016 Plan, which options for the purchase of common stock were granted to certain employees of the Company. The options had an exercise price of $0.77 per share and vest 25% at the first anniversary of date of grant, with the remaining shares vesting ratably on a quarterly basis over the following three years. The options had an aggregate grant date fair value of $610,985, which will be recognized ratably over the vesting period. The company has computed the fair value of options granted using the Black-Scholes option pricing model. Assumptions used in applying the Black-Scholes option pricing model are as follows:, risk free interest rate of 2.56%, expected term of 5 years, expected volatility of 43.5%, and expected dividends of 0.00%. There were no stock options granted during the three months ended March 31, 2017.

 

During the three months ended March 31, 2018 and 2017, the Company recorded stock-based compensation expense of $183,220 and $163,424, respectively, related to stock option grants, which is reflected as general and administrative expenses in the accompanying condensed consolidated statements of operations. As of March 31, 2018, there was $1,900,595 of unrecognized stock-based compensation expense related to stock option grants that will be amortized over a weighted average period of 2.5 years, of which $515,369 of unrecognized expense is subject to non-employee mark-to-market adjustments.

 

A summary of options activity during the months ended March 31, 2018 and December 31, 2017 is presented below:

 

          Weighted     Weighted        
          Average     Average        
    Number of     Exercise     Remaining     Intrinsic  
    Options     Price     Term (Yrs)     Value  
Outstanding, December 31, 2017     9,234,265     $ 2.18                  
Granted     1,304,328       0.77                  
Exercised     -       -                  
Expired     -       -                  
Forfeited     -       -                  
Outstanding, March 31, 2018     10,538,593     $ 2.01       2.3     $ -  
                                 
Exercisable, March 31, 2018     6,474,016     $ 2.40       1.3     $ -  

 

The following table presents information related to stock options at March 31, 2018:

 

Options Outstanding     Options Exercisable  
Exercise Price     Outstanding
Number of Options
    Weighted Average Remaining Life in Years     Exercisable Number of Options  
                     
$ 0.77       1,304,328       4.9       -  
$ 1.10       1,395,000       4.6       -  
$ 2.20       3,031,890       2.5       1,982,356  
$ 2.48       4,772,375       0.8       4,459,785  
$ 3.30       10,000       2.2       6,875  
$ 3.50       25,000       0.2       25,000  
          10,538,593       1.3       6,474,016