Quarterly report pursuant to Section 13 or 15(d)

Warrants And Options

v3.5.0.2
Warrants And Options
9 Months Ended
Sep. 30, 2016
Notes to Financial Statements  
Note 8 - Warrants And Options

a) Warrants

 

See Note 7(a).

 

Effective May 4, 2016, the Company amended the expiry period of warrants to purchase 341,458 shares of common stock, which warrants were originally granted on May 11, 2012. The expiration period was extended from four to five years for all such warrants, with their new expiration date being May 10, 2017.

 

Effective July 11, 2016, the Company amended the expiry period of warrants to purchase 45,000 shares of common stock, which warrants were originally granted on August 7, 2013. The expiration period was extended from three to four years for all such warrants, with their new expiration date being August 7, 2017.

 

Below is a table summarizing the warrants issued and outstanding as of September 30, 2016, which have a weighted average exercise price of $2.36 per share and a weighted average remaining contractual life of 2.11 years.

 

Date
Issued
 
 
Number
Outstanding
 
 
 
 
Exercise
Price ($)
 
 
 
 
Contractual
Life (Years)
 
 
 
 
Expiration
Date
 
 
Proceeds to Company if
Exercised ($)
 
 
05/11/12     341,458       2.60       5.0     05/10/17     887,791  
03/20/13     150,000       2.47     3.0 to 6.5     03/20/16 to 12/20/19     370,500  
06/10/13     29,750       2.00       5.0     06/10/18     59,500  
08/07/13     45,000       2.40       3.0     08/07/17     108,000  
11/25/13     456,063       2.40       5.0     11/25/18     1,094,551  
12/31/13     64,392       2.40       5.0     12/31/18     154,541  
01/28/14     2,000       2.40       3.0     01/28/17     4,800  
02/26/14     980,975       2.20       5.0     02/26/19     2,158,145  
09/05/14     10,000       2.40       3.0     09/05/17     24,000  
09/26/14     24,000       3.00       3.0     09/26/17     72,000  
11/17/14     19,000       3.75       3.0     11/17/17     71,250  
      2,122,638                         $ 5,005,078  

 

b) Options

 

See Note 7(b).

 

On March 1, 2016, stock options to purchase 5,000 shares of common stock expired unexercised.

 

On April 15, 2016, the Company granted stock options to purchase 775,000 shares of common stock at an exercise price of $4.00 per share under its 2015 Stock Incentive Plan. These options vest in full on April 15, 2017 and expire five years after their vesting date. The Company has calculated the estimated fair market value of these options using the Black-Scholes Option Pricing model and the following assumptions: term of 6 years, stock price of $3.75, exercise price of $4.00, volatility of 84.4% and risk-free rate of 1.22%.

 

Effective June 27, 2016, the Company amended the expiry period of stock options to purchase 37,000 shares of common stock, which options were originally granted on March 20, 2013. The expiration period was extended from three to four years after vesting for all such stock options. The Company recalculated the estimated fair market value of these options using the Black Scholes model, but the result was deemed to be immaterially different to the original calculation and the financial statements were not adjusted.

 

Effective June 27, 2016, the Company amended the expiry period of stock options to purchase 16,300 shares of common stock, which options were originally granted on September 2, 2013. The expiration period was extended from three to four years after vesting for all such stock options. The Company recalculated the estimated fair market value of these options using the Black Scholes model, but the result was deemed to be immaterially different to the original calculation and the financial statements were not adjusted.

 

On June 23, 2016, the Company granted stock options to purchase 15,000 shares of common stock at an exercise price of $4.00 per share under its 2015 Stock Incentive Plan. These options vest in full on June 23, 2017 and expire five years after their vesting date. The Company has calculated the estimated fair market value of these options using the Black-Scholes Option Pricing model and the following assumptions: term of 6 years, stock price of $3.35, exercise price of $4.00, volatility of 83.11% and risk-free rate of 1.25%.

 

On June 30, 2016, 26,000 stock options to purchase 26,000 shares of common stock expired unexercised. On September 1, 2016, stock options to purchase 5,000 shares of common stock expired unexercised.

 

On September 13, 2016, the Company granted stock options to purchase 25,000 shares of common stock at an exercise price of $4.65 per share under its 2015 Stock Incentive Plan. These options vest in full on September 13, 2017 and expire five years after their vesting date. The Company has calculated the estimated fair market value of these options using the Black-Scholes Option Pricing model and the following assumptions: term of 6 years, stock price of $4.65, exercise price of $4.65, volatility of 81.94% and risk-free rate of 1.56%.

 

Below is a table summarizing the options issued and outstanding as of September 30, 2016, all of which were issued pursuant to the 2011 Equity Incentive Plan (for option issuances prior to 2016) or the 2015 Stock Incentive Plan (for option issuances commencing in 2016) and which have a weighted average exercise price of $3.71 per share and a weighted average remaining contractual life of 3.47 years.

 

Date
Issued
 
 
Number
Outstanding
 
 
 
 
Exercise
Price ($)
 
 
 
 
Contractual
Life (Years)
 
 
 
 
Expiration
Date
 
 
Proceeds to Company if
Exercised ($)
 
 
11/25/11     505,000     3.00-5.00     5.0-7.0     05/25/16-11/25/18     2,121,000  
09/01/12     20,000     5.31-6.31     4.5-6.0     03/01/17-09/01/18     116,200  
03/20/13     37,000     2.35-4.35     4.5-7.0     09/20/17-03/20/20     123,950  
09/02/13     16,300     2.35-4.35     4.5-7.0     03/02/18-09/02/20     54,605  
05/16/14     25,000     3.00-5.00     3.5-6.0     11/16/17-05/16/20     100,000  
08/18/14     645,000     2.50 and 3.00     4.5 and 5.5     02/18/19 and 02/18/20     1,773,750  
05/18/15     20,000       3.80       4.5     11/18/19     76,000  
07/23/15     317,000       4.00       4.5     01/23/20     1,268,000  
08/17/15     75,000       3.75       5.0     08/17/20     281,250  
04/15/16     775,000       4.00       6.0     04/15/22     3,100,000  
06/23/16     15,000       4.00       6.0     06/23/22     60,000  
09/13/16     25,000       4.65       6.0     09/13/22     116,250  
      2,475,300                         $ 9,191,005  

 

Total remaining unrecognized compensation cost related to non-vested stock options is approximately $1,202,745 and is expected to be recognized over a period of 0.75 years.