XML 87 R15.htm IDEA: XBRL DOCUMENT v2.4.0.8
Note 10 - Warrants
6 Months Ended
Jun. 30, 2013
Notes  
Note 10 - Warrants

NOTE 10 – WARRANTS

 

A summary of the status of the Company's warrants as of June 30, 2013, and changes from inception through June 30, 2013 are presented below:

 

 

Date of

Warrant

Exercise

Value if

Expiration

Issuance

Shares

Price

Exercised

Date

11/25/08

               1,259,639

               1.27

 

$

          1,599,742

08/10/14

11/25/08

                  530,314

               0.85

             450,767

08/10/14

11/26/08

                  449,220

               1.27

 

             570,509

08/10/14

Outstanding at 12/31/2008

               2,239,173

               1.17

 

$

          2,621,018

03/05/09

                  347,215

               1.27

             440,963

08/10/14

03/05/09

                  104,165

               0.85

               88,540

08/10/14

04/01/09

                    17,655

               1.27

               22,422

08/10/14

04/01/09

                      5,296

               0.85

                 4,502

08/10/14

06/17/09

                  235,400

               1.27

             298,958

08/10/14

06/17/09

                    70,620

               0.85

               60,027

08/10/14

07/23/09

                    58,850

               1.27

               74,740

08/10/14

07/23/09

                    35,310

               0.85

               30,014

08/10/14

08/20/09

                    58,850

               1.27

               74,740

10/14/15

09/09/09

                  235,400

               1.27

             298,958

10/14/15

09/09/09

                    70,620

               0.85

 

               60,027

10/14/15

Outstanding at 12/31/2009

               3,478,554

               1.17

 

$

          4,074,909

02/11/10

                    29,425

               1.27

               37,370

10/14/15

02/11/10

                    17,655

               0.85

               15,007

10/14/15

05/21/10

                    29,425

               1.27

               37,370

10/14/15

05/21/10

                    17,655

               0.85

               15,007

10/14/15

08/10/10

                    88,275

               1.27

             112,109

10/14/15

08/10/10

                    52,965

               0.85

               45,020

10/14/15

09/15/10

                  264,825

               1.27

             336,328

10/14/15

09/15/10

                    52,965

               0.85

               45,020

10/14/15

09/24/10

                  105,930

               0.85

               90,041

10/14/15

10/27/10

                  147,125

               1.27

             186,849

*

10/27/10

                    73,563

               0.85

               62,529

*

11/19/10

                  117,700

               1.27

             149,479

*

11/24/10

                    70,620

               0.85

               60,027

*

Outstanding at 12/31/2010

               4,546,682

               1.16

$

          5,267,063

01/26/11

                  117,700

               1.27

             149,479

*

01/26/11

                    60,027

               1.27

               76,234

*

01/26/11

                  106,636

               0.85

               90,641

*

03/15/11

                    58,850

               1.27

               74,740

*

03/15/11

                    35,310

               0.85

               30,014

*

04/06/11

                    70,620

               0.85

               60,027

*

04/06/11

                  117,700

               1.27

             149,479

*

06/08/11

                    51,200

               0.85

               43,520

*

06/08/11

                    85,333

               1.27

             108,373

*

06/20/11

                    17,655

               0.85

               15,007

*

06/20/11

                    29,425

               1.27

               37,370

*

07/26/11

                    23,540

               1.27

               29,896

*

07/26/11

                    14,124

               0.85

               12,005

*

08/22/11

                    29,424

               1.27

               37,368

*

 

08/22/11

                    17,655

               0.85

               15,007

*

 

08/30/11

                  105,930

               0.85

               90,041

*

09/02/11

                  176,550

               1.27

             224,219

*

09/09/11

                    58,850

               1.27

               74,740

*

 

09/09/11

                    35,310

               0.85

               30,014

*

09/22/11

                  441,375

               1.27

             560,546

*

 

09/22/11

 

264,825

               0.85

             225,101

*

 

11/02/11

                  141,240

               0.85

             120,054

*

 

11/02/11

                  235,400

               1.27

             298,958

*

 

11/23/11

                    35,310

               0.85

               30,014

*

 

11/23/11

                    58,850

               1.27

               74,740

*

 

12/27/11

                  127,116

               0.85

             108,049

*

 

12/27/11

                  211,860

               1.27

             269,062

*

Outstanding at 12/31/11

               7,274,497

               1.14

$

          8,301,757

 

01/31/12

                  117,700

               1.27

             149,479

*

 

01/31/12

                    70,620

               0.85

               60,027

*

 

02/02/12

                    76,505

               1.27

               97,161

*

 

02/02/12

                    45,903

               0.85

               39,018

*

 

02/10/12

                    58,850

               1.27

               74,740

*

 

02/10/12

                    35,310

               0.85

               30,014

*

 

04/10/12

                    41,666

               0.85

               35,416

*

 

04/10/12

                    69,443

               1.27

               88,193

*

 

05/11/12

                    35,310

               0.85

               30,014

*

 

05/11/12

                    58,850

               1.27

               74,740

*

 

06/04/12

                    35,310

               0.85

               30,014

*

 

06/04/12

                    58,850

               1.27

               74,740

*

 

06/19/12

                    35,310

               0.85

               30,014

*

 

06/19/12

                    58,850

               1.27

               74,740

*

 

07/24/12

                    44,138

               1.27

               56,055

*

 

07/24/12

                    58,850

               1.27

               74,740

*

 

07/24/12

                    30,896

               0.85

               26,262

*

 

07/30/12

                  235,400

               1.27

             298,958

*

 

07/30/12

                  141,240

               0.85

             120,054

*

 

08/28/12

                  258,352

               1.27

             328,107

*

 

08/28/12

                  155,011

               0.85

             131,759

*

 

10/18/12

                  158,895

               1.27

             201,797

*

 

10/18/12

                    95,337

               0.85

               81,036

*

 

11/26/12

                    58,850

               1.27

               74,740

 

*

 

11/27/12

                    35,310

               0.85

               30,014

*

Outstanding at 12/31/12

               9,345,253

               1.14

        10,613,584

02/28/13

                  400,000

               0.85

             340,000

*

 

03/01/13

             (1,625,192)

               0.85

        (1,381,413)

 

03/01/13

               1,625,192

               0.85

          1,381,413

*

03/13/13

                  800,000

               1.88

          1,500,000

*

03/13/13

                  480,000

               0.85

             408,000

*

06/19/13

                  127,000

               0.85

             107,950

*

06/19/13

                  212,000

               1.88

             397,500

*

Outstanding at 6/30/13

             11,364,253

               1.18

        13,367,034

*Fifth anniversary date of the next registration statement to be filed.

 

 

The warrants were issued in connection with the Preferred Stock Offering and were valued using the Lattice model and accounted for as described in Note 7. On March 1, 2013, the Company voided and replaced a holders 1,625,192 warrants with an exercise prices of $0.85 and expire on the fifth anniversary. The replacement warrants hold a value equal to the warrants that were voided.

 

On February 20, 2013 the Company issued 400,000 warrants to its vendor for curcumin. The warrants have an exercise price of $0.85 per share and have a life of five years from the effective date of a registration statement.

 

During the six months ended June 31, 2013, the Company issued 607,000 warrants as stock offering costs to the Company’s placement agent. The warrants were not deemed to be derivative instruments because they do not have a reset feature, and therefore no liability was booked related to the warrants.