XML 23 R14.htm IDEA: XBRL DOCUMENT v3.8.0.1
Warrants
9 Months Ended
Sep. 30, 2017
Warrants [Abstract]  
WARRANTS

NOTE 9 – WARRANTS

 

On March 3, 2016, the Company completed the first tranche of the Financing, pursuant to which the Purchaser acquired a warrant to purchase 375,000 shares of common stock. The warrant was immediately exercisable upon issuance, will expire five years after issuance and has an exercise price of $7.00 per share.

 

The warrant was determined to have an estimated aggregate fair value of $480 at issuance.

 

The following table summarizes information about outstanding and exercisable warrants at September 30, 2017:

 

       Shares          
    Number of  Underlying  Shares       
    Shares  Warrants  Underlying       
    Underlying  Exchanged,  Warrants       
    Warrants  Exercised  Outstanding     Expiration 
    Originally  or  and  Exercise  Term 
Description Grant Date Granted  Expired  Exercisable  Price  in years 
Series A(1) January 27, 2014  315,676   (315,676)  -   N/A   N/A 
Series B(1) January 27, 2014  157,846   -   157,846  $45.00   1.33 
Series C(2) November 19, 2014  145,399   (142,957)  2,442  $12.00   2.63 
         142,957   142,957  $9.00   2.63 
Series D(2) November 19, 2014  193,865   (193,865)  -   N/A   N/A 
Series E(2) November 19, 2014  145,399   (145,399)  -   N/A   N/A 
         142,957   142,957  $9.00   4.63 
Rens(3) March 3, 2016  375,000   -   375,000  $7.00   3.42 
     1,333,185   (511,983)  821,202         

 

(1)Issued in connection with the January 27, 2014 private placement transaction.
(2)Issued in connection with the November 19, 2014 registered direct public offering, and subsequently revised pursuant to Warrant Exercise Agreements entered into on May 18, 2015.
(3)Shares issued pursuant to the closing of the first tranche of the Financing with RENS Technology Inc.

  

The following table summarizes the activities in warrants for the nine months ended September 30, 2017:

 

  Shares Underlying Warrants  Average
Exercise
Price
 
Balance at December 31, 2016  1,136,878  $15.01 
Warrants expired  (315,676) $15.00 
Balance at September 30, 2017  821,202  $15.02 

 

The following table summarizes the assumptions used to value the warrants at the issuance date using the Black-Scholes option pricing model:

 

    Number of                   
    Shares  Stock                
  Grant / Underlying  Price on                
  Modification Warrants  Measurement  Exercise  Expected  Expected  Dividend  Risk Free 
Description Date Granted  Date  Price  Term  Volatility  Yield  Rate 
Series B 1/27/2014  157,846  $7.00  $45.00   5.00   150.00%  0.00%  1.61%
Series C 11/19/2014  145,399  $9.37  $12.00   5.50   94.60%  0.00%  1.64%
Repricing Series C 5/18/2015  142,957  $5.95  $9.00   5.00   96.34%  0.00%  1.46%
Repricing Series E 5/18/2015  142,957  $5.95  $9.00   7.00   96.34%  0.00%  1.87%
Rens Technology 3/3/2016  375,000  $7.00  $7.00   4.00   96.34%  0.00%  1.87%