XML 35 R24.htm IDEA: XBRL DOCUMENT v3.5.0.2
WARRANTS (Tables)
6 Months Ended
Jun. 30, 2016
Warrants  
Warrant Activity

 

 

 

Warrants

 

 

 

 

Shares

   

Weighted-

Average

Exercise

Price

 
Outstanding warrants at January 1, 2016     4,530,428     $ 3.68  
Granted     3,552,875     $ 1.50  
Forfeited         $  
Outstanding warrants at June 30, 2016     8,083,303     $ 2.72  
Outstanding Warrants

 

Type of Warrant/ Range of

Exercise Prices

 

 

 

 

 

Expirations

 

 

 

Number Outstanding

    Weighted- Average Remaining Contractual Life (years)     Weighted- Average Exercise Price    

 

 

Number Exercisable

 
Derivative:                            
$ 1.50   7/29/21     1,274,280       5.08     $ 1.50       1,274,280  
$ 1.50   5/3/18     2,278,595       1.84     $ 1.50       2,278,595  
$ 7.50   8/31/17 to 11/6/17     700,000       1.23     $ 7.50       700,000  
Equity:                                    
$ 2.75 - $3.00   12/10/18 to 10//30/20     3,830,428       3.69     $ 2.98       3,830,428  
Total outstanding         8,083,303                       8,083,303  
Warrants assumptions utilized by the Company

 

By expiration:

  7/29/21     5/3/18     8/31/17 - 11/6/17  
Risk-free interest rate %     1.03       0.56       0.73  
Expected dividend yield                  
Expected term - years (contractual term)     5.15       1.87       1.17 - 1.35  
Forfeiture rate                  
Expected volatility %     103       103       84.95  
Timing of down-round triggering event   August 2016     August 2016       N/A