XML 28 R22.htm IDEA: XBRL DOCUMENT v3.2.0.727
DEBT AND EQUITY FINANCINGS (Tables)
6 Months Ended
Jun. 30, 2015
DEBT AND EQUITY FINANCINGS [Abstract]  
Fair value assumptions used to value Liability Warrants
The following assumptions were used in a Monte Carlo simulation to value the Liability Warrants at the time of issuance and the reporting date:

Initial Warrants
 
Fair Value Measurements
 
  
Using Inputs
 
 
January 30, 2015
June 30, 2015
  
  
 
Stock price
 
$
0.70
  
$
0.50
 
Exercise price
 
$
0.72
  
$
0.72
 
Term (years)
  
10
   
9.59
 
Dividend yield
  
—
%
  
—
%
Expected volatility
  
100
%
  
100
%
Risk-free interest rate
  
1.67
%
  
2.32
%

March 2015 Warrants
 
Fair Value Measurements
 
  
Using Inputs
 
  
March 4, 2015
  
June 30, 2015
 
  
  
 
Stock price
 
$
1.00
  
$
0.50
 
Exercise price
 
$
0.82
  
$
0.82
 
Term (years)
  
10
   
9.68
 
Dividend yield
  
—
%
  
—
%
Expected volatility
  
100
%
  
100
%
Risk-free interest rate
  
2.10
%
  
2.32
%
Warrants outstanding and exercisable
The following table summarizes warrants to purchase common stock that are outstanding as of June 30, 2015:

  
Warrants
  
Weighted
average
exercise
price
  
Aggregate
intrinsic
value
  
Weighted
average
remaining
contractual
life (years)
 
  
  
  
  
 
Outstanding at December 31, 2014
  
1,683,673
  
$
0.98
  
$
—
   
8.75
 
Issued
  
3,654,785
   
0.72
   
—
   
9.27
 
Outstanding at June 30, 2015
  
5,338,458
  
$
0.80
  
$
—
   
9.11
 
Summary of warrants exercisable
Warrants exercisable at June 30, 2015 are:
 
Exercise
 prices
  
Number of
shares
  
Remaining life
(years)
 
$
0.98
   
1,683,673
   
8.75
 
 
0.72
   
1,538,462
   
9.58
 
 
0.65
   
854,789
   
8.75
 
 
0.82
   
684,934
   
9.67
 
 
0.73
   
576,600
   
8.75
 
     
5,338,458