XML 28 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
WARRANTS (Tables)
3 Months Ended
Mar. 31, 2014
Warrants Tables  
Warrants assumptions utilized by the Company

The following assumptions were utilized by the Company:

 

    2014     2013  
Risk-free interest rate     1.53% - 1.73 %     0.70% - 2.23 %
Expected dividend yield            
Expected term (contractual term)   3.42 – 5 years     0.06 - 5 years  
Forfeiture rate            
Expected volatility     121% - 122 %     123% - 144 %
Outstanding Warrants

At March 31, 2014, the Company had the following outstanding warrants:

 

   

Number of

Shares

Exercisable

    Exercise Price   Date of Expiration
Outstanding warrants accounted for as derivative warrant liability:              
Granted to debt holder     400,000     $ 20.00   8/31/2017
Granted to debt holder     100,000       21.30   9/20/2017
Granted to debt holder     50,000       22.70   10/17/2017
Granted to debt holder     150,000       21.10   11/6/2017
Total outstanding warrants accounted for as derivative warrant liability     700,000            
Weighted average exercise price           $ 20.61    
Weighted average time to expiration                 3.48 years
                   
Outstanding warrants accounted for as equity:                  
Granted to investors in private placement     40,000       15.90   6/30/2014
Granted to investors in private placement     76,800       20.00   11/13/2014
Granted to placement agent in private placement     25,695       15.00   11/13/2014
Granted to investors in private placement     6,300       20.00   12/3/2014
Granted to investors in private placement     34,147       22.50   2/9/2015
Granted to placement agents in private placement     2,853       22.50   2/9/2015
Granted to investor in private placement     638       22.50   3/18/2015
Granted to investors in private placement     95,960       30.00   12/7/2014
Granted to investors in private placement of common and preferred stock     181,818       2.75   12/10/2018
Granted to investors in private placement of common stock     18,182       2.75   2/20/2019
Total outstanding warrants accounted for as equity     482,393            
Weighted average exercise price           $ 14.43    
Weighted average time to expiration                 2.14 years
                   
Totals for all warrants outstanding:                  
Total     1,182,393            
Weighted average exercise price           $ 18.09    
Weighted average time to expiration                 3.01 years
Warrant Activity

A summary of warrant activity for the three months ended March 31, 2014 is as follows:

 

Warrants   Shares     Weighted- Average Exercise Price  
Outstanding warrants at January 1, 2014     1,209,211     $ 17.92  
Granted     18,182     $ 2.75  
Exercised         $  
Forfeited or expired     (45,000 )   $ 7.30  
Outstanding warrants at March 31, 2014     1,182,393     $ 18.09