XML 42 R15.htm IDEA: XBRL DOCUMENT v3.19.3
Warrants
9 Months Ended
Sep. 30, 2019
Warrants  
Warrants

Note 8 – Warrants

The Company has issued equity-based warrants and liability warrants in conjunction with previous equity raises.

In connection with the June 2019 public offering, the Company issued Placement Agent Warrants to purchase an aggregate of 2.1 million shares of common stock at an exercise price of $0.50 with a term of five years. These warrants were accounted for as equity-based warrants (see Note 9).

In connection with the August 2018 confidentially marketed public offering, the Company issued investor warrants to purchase an aggregate of 20.0 million shares of common stock at an exercise price of $0.40 with a term of five years. Due to certain derivative features, these warrants were accounted for under liability accounting and are recorded at fair value each reporting period. As of September 30, 2019, these warrants had a fair value of $6.1 million. Significant assumptions as of September 30, 2019, December 31, 2018 and at issuance were as follows:

 

 

 

 

 

 

 

 

 

 

 

 

Assumptions for warrants issued August 13, 2018:

    

September 30, 2019

    

December 31, 2018

 

At Issuance

 

 

    

 

 

 

 

 

 

Exercise Price

 

$

0.40

 

$

0.40

 

$

0.40

 

Volatility

 

 

128.7

%  

 

129.8

%

 

121.8

%

Equivalent term (years)

 

 

3.87

 

 

4.62

 

 

5.00

 

Risk-free interest rate

 

 

1.56

%  

 

2.50

%

 

2.75

%

Number of shares

 

 

14,725,000

 

 

15,600,000

 

 

20,000,000

 

 

 

The total value for the warrant derivative liability as of September 30, 2019 is $8.2 million, which includes investor warrant issuances from prior periods. See Note 6 for additional information regarding the warrant derivative liability.

During the nine months ended September 30, 2019, the Company issued 875,000 shares of common stock as a result of the exercise of investor warrants with an exercise price of $0.40 and received $350,000 related to these investor warrant exercises.

The following table summarizes the Company’s warrant activity:

 

 

 

 

 

 

 

 

 

    

 

    

Weighted

    

Weighted Average

 

 

Number of

 

Average

 

Remaining

 

 

Warrants

 

Exercise Price

 

Contractual Life

 

 

 

 

 

 

 

 

Outstanding at December 31, 2018

 

22,283,191

 

$

0.51

 

4.25

Warrants issued in connection with the public offering

 

2,100,000

 

$

0.50

 

4.72

Warrants exercised

 

(875,000)

 

$

0.40

 

  

Outstanding at September 30, 2019

 

23,508,191

 

$

0.51

 

3.60