XML 40 R28.htm IDEA: XBRL DOCUMENT v3.5.0.2
Liability Attributable to Warrants (Tables)
6 Months Ended
Jun. 30, 2016
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 June 30, 2016 and December 31, 2015, the balance sheet dates, using the following assumptions:

 

      Estimated Volatility     Annualized Forfeiture Rate     Expected Term (Years)     Estimated Exercise Factor     Risk-Free Interest Rate     Dividends  
2011 Transaction                                                  
June 30, 2016       108 %           0.18       1.2       0.26 %      
December 31, 2015       132 %           0.68       3.5       0.43 %      
ipCapital                                                  
June 30, 2016       125 %           0.29       1.2       0.26 %      
December 31, 2015       127 %           0.79       4.0       0.54 %      

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 six months ended June 30, 2016:

 

Warrants liability – December 31, 2015 fair value   $ 31,600  
Change in fair value of warrant liability recorded in other expense     25,100  
Change in fair value of warrant liability recorded in general and administrative expense     3,500  
Warrants liability – June 30, 2016 fair value   $ 60,200  

Schedule of Stockholders' Equity Note, Warrants or Rights

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

 

    For the Three-Month Period Ended June 30, 2016  
    Beginning Outstanding     Issued     Exercised     Cancelled / Forfeited     Ending Outstanding  
2011 Transaction     686,833                         686,833  
2014 Transaction     376,667                         376,667  
Exercise Agreement     300,000                         300,000  
ipCapital     26,667                         26,667  
Consultant Warrant     11,285                         11,285  
Offer to Exercise     10,167                         10,167  
      1,411,619                         1,411,619  

 

    For the Three-Month Period Ended June 30, 2015  
    Beginning Outstanding     Issued     Exercised     Cancelled / Forfeited     Ending Outstanding  
2011 Transaction     686,833                         686,833  
2014 Transaction     376,667                         376,667  
ipCapital     300,000                         300,000  
Exercise Agreement     26,667                         26,667  
Consultant Warrant     11,285                         11,285  
Offer to Exercise     10,167                         10,167  
      1,411,619                         1,411,619  

 

    For the Six-Month Period Ended June 30, 2016  
    Beginning Outstanding     Issued     Exercised     Cancelled / Forfeited     Ending Outstanding  
2011 Transaction     686,833                         686,833  
2014 Transaction     376,667                         376,667  
Exercise Agreement     300,000                         300,000  
ipCapital     26,667                         26,667  
Consultant Warrant     11,285                         11,285  
Offer to Exercise     10,167                         10,167  
      1,411,619                         1,411,619  

 

    For the Six-Month Period Ended June 30, 2015  
    Beginning Outstanding     Issued     Exercised     Cancelled / Forfeited     Ending Outstanding  
2011 Transaction     686,833                         686,833  
2014 Transaction     376,667                         376,667  
Exercise Agreement     300,000                         300,000  
ipCapital     26,667                         26,667  
Consultant Warrant     11,285                         11,285  
Offer to Exercise     10,167                         10,167  
      1,411,619                         1,411,619