XML 48 R34.htm IDEA: XBRL DOCUMENT v3.3.1.900
Warrants (Tables)
12 Months Ended
Dec. 31, 2015
Warrants and Rights Note Disclosure [Abstract]  
Schedule of Warrant Activity
The following table summarizes our warrant activities for the period ended December 31, 2015:
  
 
 
 
 
 
Weighted
 
 
 
Common
 
Average
 
 
 
Stock
 
Exercise
 
 
 
Warrants
 
Price
 
Outstanding as of January 1, 2014
 
 
1,087,820
 
$
16.20
 
Issued
 
 
571,500
 
 
7.12
 
Expired
 
 
(4,000)
 
 
20.00
 
Outstanding at January 1, 2015
 
 
1,655,320
 
$
13.06
 
Issued
 
 
-
 
 
-
 
Expired
 
 
(376,754)
 
 
22.87
 
Outstanding at December 31, 2015
 
 
1,278,566
 
$
8.45
 
Schedule of Warrant Valuation Assumptions
The estimated fair value was derived using the lattice model with the following weighted-average assumptions:
 
 
 
Year Ended
 
 
 
December 31,
 
 
 
2015
 
2014
 
Value of underlying common stock (per share)
 
$
2.80
 
$
3.03
 
Risk free interest rate
 
 
1.02
%
 
0.80
%
Expected term
 
 
4.08
years
 
5.00
years
Volatility
 
 
79
%
 
75
%
Dividend yield
 
 
0
%
 
0
%
Schedule of Warrants Activities Used In Derivative Liability
The following table summarizes our activities related to warrants accounted for as a derivative liability for the year ended December 31, 2015 and 2014:
 
 
 
2015
 
2014
 
Balance at January 1,
 
 
1,171,692
 
 
600,192
 
Derivative warrants issued
 
 
-
 
 
571,500
 
Derivative warrants exercised
 
 
-
 
 
-
 
Expired
 
 
(46,573)
 
 
-
 
Balance at December 31,
 
 
1,125,119
 
 
1,171,692