XML 18 R25.htm IDEA: XBRL DOCUMENT v3.3.0.814
Stockholders' equity (Tables)
9 Months Ended
Sep. 30, 2015
Stockholders' Equity Note [Abstract]  
Warrant and option activity

Warrant activity (including warrants issued to investors and for consulting and advisory services) for the nine months ended September 30, 2015 and 2014 was as follows:

 

    For the nine months ended September 30,  
    2015     2014  
Beginning balance outstanding     23,933,922       7,977,990  
Warrants issued during the year:                
In connection with sales of common and preferred stock     -       17,918,675  
In connection with issuance of convertible notes     1,983,340       -  
Expired or cancelled during the year     (160,894)       (158,450)  
Ending balance outstanding     25,756,368       25,738,215  

 

Option activity for the nine months ended September 30, 2015 and 2014 was as follows:

 

    For The Nine Months Ended  
    September 30,  
    2015     2014  
Beginning balance outstanding     8,807,667       1,566,667  
Issued during the year:     600,000       5,918,000  
Expired or cancelled during the year     (740,834 )     (110,000 )
Ending balance outstanding     8,666,833       7,374,667  
Options and warrants outstanding

The numbers and exercise prices of all options and warrants outstanding at September 30, 2015 are as follows:

 

Shares Outstanding   Weighted Average Exercise Price   Expiration Fiscal Period
  478,312     7.53   4th Qtr, 2015
  300,000     6.50   1st Qtr, 2016
  1,465,833     6.75   2nd Qtr, 2016
  625     9.00   3rd Qtr, 2016
  666,811     7.55   4th Qtr, 2016
  34,749     7.99   1st Qtr, 2017
  1,709,810     7.05   2nd Qtr, 2017
  576,430     1.53   3rd Qtr, 2017
  1,542,338     6.71   4th Qtr, 2017
  10,000     6.60   1st Qtr, 2018
  22,275,623     1.09   1st Qtr, 2019
  893,336     0.92   2nd Qtr, 2019
  1,113,000     1.16   3rd Qtr, 2019
  2,623,000     1.15    4th Qtr, 2019
  525,000     0.92   1st Qtr, 2020
  75,000     0.65   2nd Qtr, 2020
  133,334     7.05   4th Qtr, 2022
  34,423,201          
Stock based compensation assumptions used

The following weighted average assumptions were utilized for the calculations during the nine months ended September 30, 2015 and 2014:

 

    For The Nine Months Ended  
    September 30,  
    2015     2014  
Expected life (in years)   2.89 years     4.23 years  
Weighted average volatility     108.92 %     90.14 %
Forfeiture rate     14.21 %     11.43 %
Risk-free interest rate     .97 %     1.14 %
Expected dividend rate     0.00 %     0.00 %