Annual report pursuant to Section 13 and 15(d)

13. Stock Options (Tables)

v3.20.1
13. Stock Options (Tables)
12 Months Ended
Dec. 31, 2019
Share-based Payment Arrangement [Abstract]  
Schedule of stock option activity

The following table summarizes the changes in the Company’s stock option plan during the year ended December 31, 2019:

 

    Options Outstanding Number of Shares     Exercise Price Per Share     Weighted Average Remaining Contractual Life     Aggregate Intrinsic Value     Weighted Average Exercise Price Per Share  
                               
Balance at December 31, 2017     1,294,045       $2.09 - $12.00       years     $     $ 8.14  
Options Granted     170,176       2.09       years     $     $ 2.09  
Options Exercised                                      
Options Cancelled     57,294       $9.00 - $12.00       years      $     $ 10.08  
Options Expired     147,512       $2.80 - $6.00        years     $     $ 4.30  
                                         
Balance at December 31, 2018     1,259,415       $2.09 - $12.00       2.50 years     $     $ 7.39  
Options Granted     81,000       1.99       3 years      $     $ 1.99  
Options Exercised                                      
Options Cancelled     50,549       $1.99 – 2.70        4.51 years     $     $ 6.34  
Options Expired                                      
Balance at December 31, 2019     1,289,866       $1.99 – 12.00        6.49 years     $     $ 7.18  
                                         
Exercisable December 31, 2018     1,089,2396       $2.70 - $9.00       7.70 years     $     $ 8.32  
Exercisable December 31, 2019     1,176,416       $1.99 – 9.00        6.25             $ 7.67  
Schedule of assumptions used

The fair value of these options was determined to be $117,797 using the Black-Scholes option pricing model based on the following assumptions:

 

Exercise Price     $1.99  
Dividend Yield     0%  
Volatility     125%  
Risk-free interest rate     2.44%  
Expected life of options     3.0 years