XML 39 R28.htm IDEA: XBRL DOCUMENT v3.10.0.1
Shareholders' Equity (Tables)
 6 Months Ended
Jun. 30, 2018
Class of Stock [Line Items]  
Schedule of unrealized gain or loss on derivatives of warrant liability

February 21, 2018 Pre Down Round (Equity)  $1,233,086 
Change in Fair Value (deemed dividend)   9,649 
February 21, 2018 Post Down Round (Liability)   1,242,735 
Change in Fair Value   (541,145)
March 31, 2018, ending balance   701,590 
Change in Fair Value   (244,785)
June 30, 2018, ending balance  $456,805 
Schedule of key assumptions used model at inception
   February 21,
2018		   June 30,
2018		 
         
Stock Price  $0.9600   $0.38 
Exercise Price  $0.95   $0.49 
Term (years)   5.00    4.65 
Risk Free Rate   2.69%   2.73%
Volatility   152.9%   133.0%
Schedule of outstanding stock warrants
   Number of Shares   Average Exercise Price   Expiration Date
Outstanding - December 31, 2017   13,154,872   $2.21    
Granted   5,519,143    0.95   February, 2023
Exercised   (17,500)   1.90    
Outstanding, June 30, 2018   18,689,015   $1.37    
Warrants exercisable at June 30, 2018   18,689,015         
Schedule of the company's stock options

   Number of Shares Underlying Options   Weighted Average Exercise Price   Weighted
Average
Grant Date
Fair Value		   Weighted Average
Remaining
Contractual
Life		   Aggregate Intrinsic
Value (1)		 
                     
Outstanding at December 31, 2017   11,472   $19.35   $4.78    3.61    - 
                          
For the six months ended June 30, 2018                         
Granted   -    -    -    -    - 
Exercised   -    -    -    -    - 
Expired   -    -    -    -    - 
                          
Outstanding at June 30, 2018   11,472   $19.35   $4.78    3.17    - 
                          
Outstanding and Exercisable at June 30, 2018   1,701   $19.35   $4.78    3.17    - 

 

(1) The aggregate intrinsic value is based on the $0.3811 closing price as of June 29, 2018 for the Company’s Common Stock.
Schedule of following information applies to options outstanding
Options Outstanding   Options Exercisable 
Exercise Price   Number of Shares Underlying Options   Weighted Average Remaining
Contractual Life		   Number Exercisable   Exercise Price 
$12.00    222    3.13    222   $12.00 
$20.00    11,250    3.13    5,313   $20.00 
      11,472    3.13    5,535      
Schedule of modified binomial lattice model
   February 21,
2018
Pre Round
Down		   February 21,
2018
Post Down
Round		   June 30,
2018		 
Stock Price  $0.96   $0.96   $0.38 
Exercise Price  $1.31   $0.94   $0.49 
Term (years)   4.75    4.75    4.42 
Risk Free Rate   2.69%   2.69%   2.73%
Volatility   152.9%   152.9%   133.0%
Series A Warrant Liability [Member]  
Class of Stock [Line Items]  
Schedule of unrealized gain or loss on derivatives of warrant liability

March 31, 2018   $ 4,499,243  
Change in Fair Value     (8,874 )
June 30, 2018   $ 4,490,369  
Series E Warrant Liability [Member]  
Class of Stock [Line Items]  
Schedule of unrealized gain or loss on derivatives of warrant liability
March 13, 2018 Pre Modification - Equity  $2,390,687 
Change in Fair Value due to modification   145,085 
March 13, 2018 Reclass Liability   2,535,772 
Change in Fair Value   (295,226)
March 31, 2018 Fair Value   2,240,546 
Change in Fair Value   (1,462,885)
June 30, 2018 Fair Value  $777,661 
Schedule of key assumptions used model at inception
   March 13,
2018		   June 30,
2018		 
         
Stock Price  $0.64   $0.38 
Exercise Price  $0.94   $0.49 
Term (years)   4.50    4.19 
Risk Free Rate   2.62%   2.73%
Volatility   140.4%   133.0%
Series D Warrant Liability [Member]  
Class of Stock [Line Items]  
Schedule of unrealized gain or loss on derivatives of warrant liability
March 13, 2018 Pre Modification – Equity  $1,096,758 
Change in Fair Value due to modification   89,827 
March 13, 2018 Reclass Liability   1,186,585 
Change in Fair Value   (138,207)
March 31, 2018 Fair Value   1,048,378 
Change in Fair Value   (682,464)
June 30, 2018 Fair Value  $365,914 
Schedule of key assumptions used model at inception
   March 13,
2018		   June 30,
2018		 
         
Stock Price  $0.64   $0.38 
Exercise Price  $0.94   $0.49 
Term (years)   4.58    4.32 
Risk Free Rate   2.62%   2.73%
Volatility   140.4%   133.0%