XML 36 R25.htm IDEA: XBRL DOCUMENT v3.4.0.3
Stockholders' equity (Tables)
3 Months Ended
Mar. 31, 2016
Stockholders' Equity Note [Abstract]  
Warrant and option activity

 

   For the three months ended
   March 31,
   2015  2015
Beginning balance outstanding   26,397,410    23,933,922 
Warrants issued during the year:          
Expired during the year   (546,667)   (73,530)
Exercised during the year   (12,270,853)   —   
In connection with issuance of convertible notes   —      750,004 
In connection with tender offer exercise   26,479,217    —   
Ending balance outstanding   40,059,107    24,610,396 
Options and warrants outstanding

The numbers and exercise prices of all options and warrants outstanding at March 31, 2016 are as follows:

 

 

Shares Outstanding    

Weighted Average

Exerecise Price

   

Expiration Fiscal

Period

 
85,833       9.00     2nd Qtr, 2016  
625       9.00     3rd Qtr, 2016  
475,142       7.54     4th Qtr, 2016  
34,749       7.99     1st Qtr, 2017  
1,265,850       6.86     2nd Qtr, 2017  
536,500       1.14     3rd Qtr, 2017  
1,162,088       6.45     4th Qtr, 2017  
10,000       6.60     1st Qtr, 2018  
750,000       0.25     4th Qtr, 2018  
35,063,685       0.38     1st Qtr, 2019  
883,336       0.91     2nd Qtr, 2019  
1,113,000       1.16     3rd Qtr, 2019  
2,608,000       1.15     4th QTR, 2019  
505,000       0.92     1st Qtr, 2020  
75,000       0.65     2nd Qtr, 2019  
1,707,780       0.19     4th Qtr, 2020  
6,836,016       0.12     1st Qtr, 2021  
133,334       7.05     4th Qtr, 2020  
53,245,938                
Stock based compensation assumptions used

The following weighted average assumptions were utilized for the calculations during the three months ended March 31, 2016 and 2015:

 

    For the three months ended  
    March 31,  
    2016     2015  
Expected life (in years)   2.87 years     2.87 years  
Weighted average volatility     126.09 %     108.81 %
Forfeiture rate     17.49 %     13.95 %
Risk-free interest rate     .96 %     .96 %
Expected dividend rate     0.00 %     0.00 %