XML 20 R10.htm IDEA: XBRL DOCUMENT v3.8.0.1
WARRANTS
9 Months Ended
Sep. 30, 2017
Warrants and Rights Note Disclosure [Abstract]  
WARRANTS
WARRANTS
 
From time to time, we have issued warrants to purchase shares of common stock. These warrants have been issued in connection with the financing transactions and consulting services. Our warrants are subject to standard anti-dilution provisions applicable to shares of our common stock.
 
Private Placement Warrants

In February 2017, we issued warrants to purchase 1,626,898 shares of our common stock at an exercise price of $8.25 in connection with our private placement sale of 1,626,898 shares of common stock. The warrants are exercisable for a period commencing 6 months and ending 30 months after the closing of the financing. We refer to these warrants as Private Placement Warrants - February 2017. We estimated the fair value of the Private Placement Warrants at $2,084,000 using the Black-Scholes option valuation model with the following assumptions: market prices of the stock of $4.91 per share, time to maturity of 3 years, volatility of 60%, zero expected dividend rate and risk free rate of 1.50%. The allocation of the fair value of these warrants was included in additional paid-in capital on the consolidated balance sheet.

In September 2017, we issued warrants to purchase 1,832,860 shares of our common stock at an exercise price of $4.85 in connection with our private placement sale of 1,745,581 shares of common stock. The warrants are exercisable for a period commencing 6 months and ending 36 months after the closing of the financing. We refer to these warrants as Private Placement Warrants - September 2017. We estimated the fair value of the Private Placement Warrants at $3.2 million using the Black-Scholes option valuation model with the following assumptions: market prices of the stock of $4.49 per share, time to maturity of 3 years, volatility of 60%, zero expected dividend rate and risk free rate of 1.59%. The allocation of the fair value of these warrants was included in additional paid-in capital on the consolidated balance sheet.

A roll-forward of warrant share activity from January 1, 2016 to September 30, 2016 is shown in the following table:
 
Issued and
Outstanding
Warrants as of
January 1, 2016
 
Warrants
Issued
 
Warrants
Exercised/
Expired
 
Issued and Outstanding Warrants as of September 30, 2016
Bridge Warrants
249,999

 

 

 
249,999

Consulting Warrants
117,778

 

 
(19,778
)
(1)
98,000

Financing Warrants
78,186

 

 

 
78,186

Underwriting Warrants
310,500

 

 

 
310,500

IR Consulting Warrants
48,000

 

 

 
48,000

Private Placement Warrants

 
2,096,724

 


 
2,096,724

Underwriting Warrants- Public Offering 2016


 
135,750

 


 
135,750

 
804,463

 
2,232,474

 
(19,778
)
 
3,017,159

 
(1)
During the nine months ended September 30, 2016 there were 19,778 common stock warrants that were exercised through a cashless exercise which resulted in 19,693 shares being issued.

A roll-forward of warrant share activity from January 1, 2017 to September 30, 2017 is shown in the following table:
 
Issued and
Outstanding
Warrants as of
January 1, 2017
 
Warrants
Issued
 
Warrants
Exercised/
Expired
 
Issued and Outstanding Warrants as of September 30, 2017
Bridge Warrants
249,999

 

 

 
249,999

Consulting Warrants
98,000

 

 
(41,889
)
(1)
56,111

Financing Warrants
78,186

 

 

 
78,186

Underwriting Warrants
310,500

 

 

 
310,500

IR Consulting Warrants
48,000

 

 
(42,000
)
(2)
6,000

Private Placement Warrants - 2016
1,995,124

 

 
(89,281
)
(3)
1,905,843

Underwriting Warrants - Public Offering 2016
135,750

 

 

 
135,750

Private Placement Warrants - February 2017

 
1,626,898

 

 
1,626,898

Private Placement Warrants - September 2017

 
1,832,860

 

 
1,832,860

 
2,915,559

 
3,459,758

 
(173,170
)
 
6,202,147


(1)
During the nine months ended September 30, 2017, there were 41,889 common stock warrants that were exercised through cashless exercises which resulted in 41,800 shares being issued.
(2)
During the nine months ended September 30, 2017, 42,000 warrants expired.
(3)
During the nine months ended September 30, 2017, there were 89,281 common stock warrants that were exercised through cashless exercises which resulted in 37,031 shares being issued.