XML 44 R30.htm IDEA: XBRL DOCUMENT v3.7.0.1
Liability Attributable to Warrants (Tables)
12 Months Ended
Dec. 31, 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 December 31, 2016 and 2015, the balance sheet dates, respectively, using the following assumptions:

 

For the Year Ended December 31, 2016

 

Warrants   Estimated
Volatility
  Annualized
Forfeiture
Rate
  Expected
Option Term
(Years)
  Estimated
Exercise
Factor
  Risk-Free
Interest Rate
  Dividends
2011 Private Placement   108% - 162%     0.6 - 0   -3.5 – 1.1   -0.20% - 0.26-%  
                         
ipCapital   125% - 378%     0.71 - 0-   -4.0 – 1.1   -0.20% - 0.26-%  

 

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   0.26% - 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 year ended December 31, 2016:

 

Warrants liability – December 31, 2015 fair value   $ 31,600  
Change in fair value of warrant liability recorded in other income     (29,300 )
Change in fair value of warrant liability recorded in general and administrative expense     (2,300 )
         
Warrants liability – December 31, 2016 fair value   $ -

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, 2016  
    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                         698,119  

 

    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 (1)     11,285                         11,285  
Offer to Exercise     10,167                         10,167  
      1,411,619                         1,411,619