Stockholders Equity and StockBased Compensation (Details Narrative) - USD ($)
|
|
1 Months Ended |
3 Months Ended |
12 Months Ended |
|
|
|
Aug. 02, 2016 |
Jan. 30, 2018 |
Mar. 31, 2021 |
Mar. 31, 2020 |
Dec. 31, 2020 |
Mar. 25, 2021 |
Oct. 28, 2020 |
Mar. 09, 2020 |
Common stock, shares, outstanding |
|
|
6,591,310
|
|
6,567,110
|
|
|
|
Common stock, conversion basis |
|
|
The Series B Preferred Stock was initially convertible into 2,666,667 shares of common stock (now convertible into 222,222 shares of common stock when adjusted for the one-for-twelve reverse stock split on October 21, 2019).
|
|
|
|
|
|
Accumulated dividend |
|
|
$ 700,000
|
|
$ 700,000
|
|
|
|
Class of Warrant or Right, Outstanding |
|
|
59,242
|
|
70,361
|
|
|
|
Preferred stock, conversion description |
|
|
The Company has the option of forcing the conversion of all or part of the Series B Preferred Stock if at any time the average closing price of the Company's common stock for a thirty-trading day period is greater than $65.88 prior to August 2, 2019 or greater than $98.82 at any time. The Company can exercise this option only if it also requires the conversion of the Series A Preferred Stock in the same proportion as it is requiring of the Series B Preferred Stock.
|
|
|
|
|
|
Stock options outstanding |
|
|
515,136
|
|
515,847
|
|
|
|
Accumulated dividend (unpaid) |
|
|
$ 100,000
|
|
$ 900,000
|
|
|
|
Weighted average recognition period |
|
|
|
|
2 years 21 days
|
|
|
|
Aggregate intrinsic value |
|
|
$ 222,000
|
$ 0
|
|
|
|
|
Weighted-average period |
|
|
1 year 10 months 20 days
|
|
|
|
|
|
Preferred stock convertible amount |
|
|
$ 0
|
8,975
|
|
|
|
|
Net unrecognized compensation cost |
|
|
$ 35,000
|
|
|
|
|
|
Option issued, fair value |
|
|
|
|
$ 200,000
|
|
|
|
Common stock, shares authorized |
|
|
8,333,333
|
|
8,333,333
|
|
|
|
Fair value per share |
|
|
$ 14.13
|
|
$ 14.51
|
|
|
|
Short-Term Non-Qualified Options [Member] | Employees, Consultants and Directors [Member] | Maximum [Member] |
|
|
|
|
|
|
|
|
Exercise price |
|
|
$ 355.80
|
|
|
|
|
|
Short-Term Non-Qualified Options [Member] | Directors, Officers and Employees [Member] | Advisory board members[Member] |
|
|
|
|
|
|
|
|
Contractual lives |
|
|
10 years
|
|
|
|
|
|
Non-qualified stock options granted |
|
|
152,074
|
|
|
|
|
|
Short-Term Non-Qualified Options [Member] | Directors, Officers and Employees [Member] | Maximum [Member] | Advisory board members[Member] |
|
|
|
|
|
|
|
|
Term of options |
|
|
10 years
|
|
|
|
|
|
Restricted Stock Units (RSUs) [Member] |
|
|
|
|
|
|
|
|
Net unrecognized compensation cost |
|
|
$ 563,000
|
|
|
|
|
|
Compensation expected to be expensed |
|
|
$ 219,000
|
|
$ 219,000
|
|
|
|
Omnibus Incentive Plan [Member] |
|
|
|
|
|
|
|
|
Weighted average recognition period |
|
|
2 years 9 months 25 days
|
|
|
|
|
|
RSUs granted, value |
|
|
|
|
|
|
$ 656,000
|
|
RSUs granted |
|
|
|
|
|
|
243,800
|
|
Exercise price |
|
|
|
|
|
|
$ 2.69
|
|
2020 Equity Incentive Plan [Member] |
|
|
|
|
|
|
|
|
Common stock, shares authorized |
|
|
|
|
|
|
|
350,000
|
New Atm Agreement [Member] |
|
|
|
|
|
|
|
|
Proceeds from issuance of shares |
|
|
$ 400,000
|
|
|
|
|
|
Sale of stock, number of shares |
|
|
100,000
|
|
|
|
|
|
Four Director [Member] |
|
|
|
|
|
|
|
|
RSUs granted, value |
|
|
|
|
|
|
$ 57,000
|
|
RSUs granted |
|
|
|
|
|
|
21,200
|
|
Consultants [Member] | Short-Term Non-Qualified Options [Member] | Maximum [Member] | Advisory board members[Member] |
|
|
|
|
|
|
|
|
Exercise price |
|
$ 1.50
|
|
|
|
|
|
|
Maturity date |
|
Jan. 30, 2021
|
|
|
|
|
|
|
Chief Executie Officer [Member] | Short-Term Non-Qualified Options [Member] | Minimum [Member] | Advisory board members[Member] |
|
|
|
|
|
|
|
|
Exercise price |
|
|
$ 3.82
|
|
|
|
|
|
Contractual lives |
|
|
4 years
|
|
|
|
|
|
Chief Executive Officer [Member] | Short-Term Non-Qualified Options [Member] | Maximum [Member] | Advisory board members[Member] |
|
|
|
|
|
|
|
|
Exercise price |
|
|
$ 325.20
|
|
|
|
|
|
Contractual lives |
|
|
8 years 7 months
|
|
|
|
|
|
Non-qualified stock options granted |
|
|
363,062
|
|
|
|
|
|
Non-qualified stock options outstanding |
|
|
127,299
|
|
|
|
|
|
Series B Preferred Shares [Member] | Convertible Stock [Member] |
|
|
|
|
|
|
|
|
Allocated amount |
|
|
$ 3,700,000
|
|
|
|
|
|
Proceeds from issuance of warrants |
|
|
4,000,000
|
|
|
|
|
|
Remaining value of warrant |
|
|
$ 300,000
|
|
|
|
|
|
Series A Preferred Stock [Member] |
|
|
|
|
|
|
|
|
Total deemed dividends |
|
|
|
|
$ 28,000
|
|
|
|
Preferred stock, shares issued |
|
|
699,878
|
|
699,878
|
|
|
|
Accrete dividend |
$ 2.7451
|
|
|
|
$ 0.84
|
|
|
|
Preferred stock, liquidation preference |
|
|
$ 2,700,000
|
|
$ 2,600,000
|
|
|
|
Preferred Stock, Shares Outstanding |
|
|
699,878
|
|
699,878
|
|
|
|
Additional deemed dividend |
$ 0.5699
|
|
|
|
|
|
|
|
Convertible restricted stock |
|
|
243,800
|
|
243,800
|
|
|
|
Common stock shares reserved for future issuance, Value |
|
|
$ 58,343
|
|
$ 58,323
|
|
|
|
Convertible preferred stock, shares converted |
|
|
|
|
699,878
|
|
|
|
Accrued dividend |
|
|
736,848
|
|
$ 691,120
|
|
|
|
Additional common share |
|
|
$ 22,369
|
|
20,980
|
|
|
|
Series A Preferred Stock [Member] | Securities Purchase Agreement [Member] |
|
|
|
|
|
|
|
|
Common stock, shares, outstanding |
255,000
|
|
|
|
|
|
|
|
Common stock, conversion basis |
|
|
The Series A Preferred Stock was initially convertible into 1,020,000 shares of common stock (now convertible into 85,000 common shares when adjusted for the one-for-twelve reverse stock split on October 21, 2019).
|
|
|
|
|
|
Preferred stock convertible amount |
$ 3,400,000
|
|
|
|
|
|
|
|
Total deemed dividends |
|
|
$ 48,000
|
$ 45,000
|
|
|
|
|
Fair value per share |
$ 39.78
|
|
|
|
|
|
|
|
Common stock shares reserved for future issuance, Value |
$ 2,800,000
|
|
|
|
|
|
|
|
Preferred stock, shares issued |
1,020,000
|
|
|
|
|
|
|
|
Rate of dividend payable in kind |
7.00%
|
|
|
|
|
|
|
|
Price per share |
$ 2.75
|
|
|
|
|
|
|
|
Number of shares reserved for future issuance |
1,020,000
|
|
|
|
|
|
|
|
Average market price of common stock |
$ 39.78
|
|
|
|
|
|
|
|
Preferred stock, liquidation preference per share |
2.7451
|
|
|
|
|
|
|
|
Conversion price |
32.94
|
|
|
|
|
|
|
|
Series B Preferred Stock [Member] | Securities Purchase Agreement [Member] | Preferred Stock Equity Offerings [Member] |
|
|
|
|
|
|
|
|
Total deemed dividends |
|
|
$ 9,000
|
|
$ 10,000
|
|
|
|
Fair value per share |
3.315
|
|
$ 2.34
|
|
|
|
|
|
Conversion price |
2.7451
|
|
$ 1.50
|
|
|
|
|
|
Reverse stock split |
|
|
One-for-twelve reverse stock split on October 21, 2019
|
|
|
|
|
|
Accrete dividend |
$ 2.7451
|
|
$ 0.84
|
|
|
|
|
|
Series B Preferred Stock [Member] | General International Holdings, Inc [Member] |
|
|
|
|
|
|
|
|
Class of Warrant or Right, Outstanding |
|
55,555
|
|
|
|
|
|
|
Proceeds from issuance of warrants |
|
$ 4,000,000
|
|
|
|
|
|
|
Rate of dividend payable in kind |
|
7.00%
|
|
|
|
|
|
|
Price per share |
|
$ 1.50
|
|
|
$ 28.08
|
|
|
|
Conversion price |
|
18
|
|
|
|
|
|
|
Common stock exercise price |
|
$ 22.50
|
|
|
|
|
|
|
Retainer payment |
|
$ 15,000
|
|
|
|
|
|
|
Liquidation preference per share |
|
$ 1.50
|
|
|
|
|
|
|
Convertible Series B Preferred Stock [Member] |
|
|
|
|
|
|
|
|
Preferred stock convertible amount |
$ 600,000
|
|
|
|
|
|
|
|
Preferred stock, shares issued |
|
|
2,666,667
|
|
2,666,667
|
|
|
|
Conversion price |
|
|
|
|
$ 32.94
|
|
|
|
Series B Preferred Stock conversion description |
|
|
This amount was compared to the $3.7 million (rounded) of proceeds allocated to the Series B Preferred Stock to indicate that a beneficial conversion feature (“BCF”) of approximately $2.6 million existed at the date of issuance
|
|
|
|
|
|
Conversion of Stock, Shares Converted |
|
|
222,222
|
|
222,222
|
|
|
|
Additional common shares |
|
|
54,624
|
|
49,862
|
|
|
|
Common stock equivalents shares |
|
|
7,767,046
|
|
7,748,505
|
|
|
|
Accrued dividend |
|
|
$ 983,224
|
|
$ 897,518
|
|
|
|
Preferred stock, liquidation preference |
|
|
$ 4,983,223
|
|
$ 4,897,517
|
|
|
|
Preferred Stock, Shares Outstanding |
|
|
2,666,667
|
|
2,666,667
|
|
|
|
Available-for-sale Securities [Member] |
|
|
|
|
|
|
|
|
Agreement to sale of company's securities |
|
|
|
|
|
$ 75,000,000
|
|
|
Aggregate offering price |
|
|
$ 9,000,000
|
|
|
|
|
|