Stockholders' Equity (Tables)
|
3 Months Ended |
Mar. 31, 2017 |
Equity [Abstract] |
|
Schedule of Stockholders' Equity Note, Warrants or Rights |
A summary of warrants
activity during the three months ended March 31, 2017 is presented below:
|
|
Number of Warrants |
|
|
Weighted Average Exercise Price |
|
|
Weighted Average Remaining Life in Years |
|
|
Intrinsic Value |
|
Outstanding, December 31, 2016 |
|
|
1,901,480 |
|
|
$ |
2.20 |
|
|
|
|
|
|
|
|
|
Issued |
|
|
2,250 |
|
|
|
2.00 |
|
|
|
|
|
|
|
|
|
Exercised |
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
Cancelled |
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
Outstanding, March 31, 2017 |
|
|
1,903,730 |
|
|
$ |
2.20 |
|
|
|
2.54 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable, March 31, 2017 |
|
|
1,903,730 |
|
|
$ |
2.20 |
|
|
|
2.54 |
|
|
$ |
- |
|
|
Schedule of Share-based Compensation, Equity Instruments Other than Options, by Exercise Price Range |
A summary of outstanding and exercisable
warrants as of March 31, 2017 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 |
|
|
|
3.8 |
|
|
|
741,879 |
|
$ |
2.30 |
|
|
Preferred Stock |
|
|
973,544 |
|
|
|
1.3 |
|
|
|
973,544 |
|
$ |
2.50 |
|
|
Common Stock |
|
|
188,307 |
|
|
|
4.0 |
|
|
|
188,307 |
|
|
|
|
|
Total |
|
|
1,903,730 |
|
|
|
|
|
|
|
1,903,730 |
|
|
Schedule of Fair Value Assumption of Warrants |
|
|
For the Three Months Ended March 31, |
|
|
|
2017 |
|
|
2016 |
|
Risk free interest rate |
|
|
1.92 |
% |
|
|
1.21% - 1.33 |
% |
Expected term (years) |
|
|
5.00 |
|
|
|
5.00 |
|
Expected volatility |
|
|
44.0 |
% |
|
|
46.0 |
% |
Expected dividends |
|
|
0 |
% |
|
|
0 |
% |
Forfeiture rate |
|
|
5.0 |
% |
|
|
5.0 |
% |
|
Schedule of Share-based Compensation, Stock Options, Activity |
A summary of options activity during
the three months ended March 31, 2017 is presented below:
|
|
Number of
Options
|
|
|
Weighted
Average
Exercise Price
|
|
|
Weighted
Average
Remaining Term (Yrs)
|
|
|
Intrinsic Value |
|
Outstanding, December 31, 2016 |
|
|
8,024,265 |
|
|
|
2.39 |
|
|
|
|
|
|
|
|
|
Granted |
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
Exercised |
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
Expired |
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
Forfeited |
|
|
(45,000 |
) |
|
|
(2.32 |
) |
|
|
|
|
|
|
|
|
Outstanding, March 31, 2017 |
|
|
7,979,265 |
|
|
$ |
2.39 |
|
|
|
2.5 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercisable, March 31, 2017 |
|
|
5,136,718 |
|
|
$ |
2.44 |
|
|
|
2.1 |
|
|
$ |
- |
|
|
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 March 31, 2017:
Options Outstanding |
|
|
Options Exercisable |
|
|
|
|
|
|
|
Weighted |
|
|
|
|
|
|
|
Outstanding |
|
|
Average |
|
|
Exercisable |
|
Exercise |
|
|
Number of |
|
|
Remaining Life |
|
|
Number of |
|
Price |
|
|
Options |
|
|
In Years |
|
|
Options |
|
$ |
2.20 |
|
|
|
3,041,890 |
|
|
|
3.7 |
|
|
|
1,061,573 |
|
|
2.48 |
|
|
|
4,827,375 |
|
|
|
1.9 |
|
|
|
3,971,395 |
|
|
3.30 |
|
|
|
10,000 |
|
|
|
3.4 |
|
|
|
3,750 |
|
|
3.50 |
|
|
|
25,000 |
|
|
|
1.5 |
|
|
|
25,000 |
|
|
3.85 |
|
|
|
75,000 |
|
|
|
0.3 |
|
|
|
75,000 |
|
|
|
|
|
|
7,979,265 |
|
|
|
2.3 |
|
|
|
5,136,718 |
|
|