Quarterly report pursuant to Section 13 or 15(d)

Temporary Equity and Stockholders' Deficiency (Tables)

v3.10.0.1
Temporary Equity and Stockholders' Deficiency (Tables)
9 Months Ended
Sep. 30, 2018
Equity [Abstract]  
Summary of Warrants Activity

A summary of warrants activity during the nine months ended September 30, 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     (133,251 )     2.30                  
Outstanding, September 30, 2018     1,332,045     $ 2.16       1.8     $ -  
                                 
Exercisable, September 30, 2018     1,332,045     $ 2.16       1.8     $ -  

Schedule of Share-based Compensation, Equity Instruments Other Than Options, by Exercise Price Range

A summary of outstanding and exercisable warrants as of September 30, 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       2.3       741,879  
$ 2.30     Common Stock     401,859       0.6       401,859  
$ 2.50     Common Stock     188,307       2.5       188,307  
        Total     1,332,045               1,332,045  

Schedule of Valuation Assumptions Used

Assumptions used in applying the Black-Scholes option pricing model during the three and nine months ended September 30, 2018 are as follows:

 

    For the Three Months Ended     For the Nine Months Ended  
    September 30, 2018     September 30, 2018  
             
Risk free interest rate     2.96 %     2.56% - 2.96 %
Expected term (years)     3.6 - 5.0       3.6 - 5.0  
Expected volatility     43.50 %     43.50 %
Expected dividends     0.00 %     0.00 %

Schedule of Share-based Compensation, Stock Options, Activity

A summary of options activity during the nine months ended September 30, 2018 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     2,804,328       0.65                  
Exercised     -       -                  
Expired     (2,505,000 )     2.49                  
Forfeited     (60,000 )     1.62                  
Outstanding, September 30, 2018     9,473,593     $ 1.65       2.8     $ -  
                                 
Exercisable, September 30, 2018     4,557,670     $ 2.33       1.3     $ -  

Schedule of Share-based Compensation, Shares Outstanding Under Stock Option Plans, by Exercise Price Range

The following table presents information related to stock options at September 30, 2018:

 

Options Outstanding     Options Exercisable  
Exercise Price     Outstanding Number of Options     Weighted Average Remaining Life in Years     Exercisable Number of Options  
                     
$ 0.54       1,500,000       -       -  
$ 0.77       1,294,328       -       -  
$ 1.10       1,370,000       -       -  
$ 2.20       3,071,890       1.7       2,420,295  
$ 2.48       2,237,375       0.9       2,137,375  
          9,473,593       1.3       4,557,670