XML 54 R31.htm IDEA: XBRL DOCUMENT v3.3.1.900
Liability Attributable to Warrants (Tables)
12 Months Ended
Dec. 31, 2015
Other Liabilities Disclosure [Abstract]  
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis, Valuation Techniques

We used a binomial pricing model to determine the fair value of our warrants liability as of December 31, 2015 and 2014, the balance sheet dates, respectively, using the following assumptions:

 

For the Year Ended December 31, 2015

 

Warrants   Estimated
Volatility
  Annualized
Forfeiture
Rate
  Expected
Option Term
(Years)
  Estimated
Exercise
Factor
  Risk-Free
Interest Rate
  Dividends
2011 Private Placement   104% - 132%     1.61 – 0.68   3.5   0.26% - 0.47%  
                         
ipCapital   105% - 127%     1.79 – 0.79   4.0   0.26% - 0.54%  

 

For the Year Ended December 31, 2014

 

Warrants   Estimated
Volatility
  Annualized
Forfeiture
Rate
  Expected
Option Term
(Years)
  Estimated
Exercise
Factor
  Risk-Free
Interest Rate
  Dividends
2011 Private Placement   91% - 104%     2.67 – 1.69   3.5   0.41% - 0.56%  
2014 Private Placement   114% - 157%     5.00 - 4.08   3.5   1.35% - 1.69%  
ipCapital   92% - 127%     3.79 – 1.81   4   0.43% - 0.61%  

Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation

The following table is a reconciliation of the warrants liability measured at fair value using significant unobservable inputs (Level 3) for the year ended December 31, 2015:

 

Warrants liability – December 31, 2014 fair value   $ 647,300  
Change in fair value of warrant liability recorded in other income     (190,300 )
Change in fair value of warrant liability recorded in general and administrative expense     (18,100 )
Reclassification of 2014 PIPE Warrant to Equity     (407,300 )
Warrants liability – December 31, 2015 fair value   $ 31,600  

Schedule of Stockholders' Equity Note, Warrants or Rights

The following tables reconcile the number of warrants outstanding for the periods indicated:

 

    For the Year Ended December 31, 2015  
    Beginning
Outstanding
    Issued     Exercised     Cancelled /
Forfeited
    Ending
Outstanding
 
2011 Transaction     686,833                           686,833  
2014 Transaction     376,667                         376,667  
ipCapital     26,667                         26,667  
Exercise Agreement     300,000                         300,000  
Consultant Warrant     11,285                         11,285  
Offer to Exercise     10,167                         10,167  
      1,411,619                         1,411,619  

 

During the year ended December 31, 2015, our warrants liability was reduced by $407,300 as a result of the above mentioned reclassification of 2014 PIPE from liability warrant to equity. The aggregate reduction in the liability was $615,700. See Note 14.

  

    For the Year Ended December 31, 2014  
    Beginning
Outstanding
    Issued     Exercised     Cancelled /
Forfeited
    Ending
Outstanding
 
2011 Transaction     753,500             (66,667 )           686,833  
2014 Transaction           376,667                   376,667  
ipCapital     26,667                         26,667  
Exercise Agreement     300,000                         300,000  
Consultant Warrant (1)     20,833                   (9,548 )     11,285  
Offer to Exercise     10,167                         10,167  
      1,111,167       376,667       (66,667 )     (9,548 )     1,411,619