XML 40 R29.htm IDEA: XBRL DOCUMENT v3.7.0.1
Warrants (Tables)
6 Months Ended
Jun. 30, 2017
Warrants and Rights Note Disclosure [Abstract]  
Schedule of Warrant Activity
The following table summarizes our warrant activities for the six months ended June 30, 2017:
  
 
 
 
 
Weighted
 
 
 
Common
 
Average
 
 
 
Stock
 
Exercise
 
 
 
Warrants
 
Price
 
Outstanding as of January 1, 2016
 
 
1,278,566
 
$
8.45
 
Issued
 
 
5,055,345
 
 
0.90
 
Expired
 
 
(42,580)
 
 
31.73
 
Outstanding at January 1, 2017
 
 
6,291,331
 
$
2.23
 
Issued
 
 
-
 
 
-
 
Expired
 
 
-
 
 
-
 
Outstanding at June 30, 2017
 
 
6,291,331
 
$
2.23
 
Schedule of Warrant Valuation Assumptions
The estimated fair value was derived using a valuation model with the following weighted-average assumptions:
 
 
 
Quarter Ended
 
 
 
June 30,
 
 
 
2017
 
 
2016
 
Value of underlying common stock (per share)
 
$
0.66
 
 
$
1.91
 
Risk free interest rate
 
 
1.85
%
 
 
0.80
%
Expected term
 
 
5.1
years
 
 
3.5
years
Volatility
 
 
96
%
 
 
68
%
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 six months ended June 30, 2017 and 2016:
 
 
 
2017
 
2016
 
Balance at January 1,
 
 
1,125,119
 
 
1,125,119
 
Derivative warrants issued, exercised and expired
 
 
-
 
 
-
 
Balance at June 30,
 
 
1,125,119
 
 
1,125,119