XML 39 R19.htm IDEA: XBRL DOCUMENT v2.4.1.9
Capital Stock (Tables)
3 Months Ended
Mar. 31, 2015
Authorized, Issued and Reserved shares of common stock
As of March 31, 2015, the Company has 6,000,000 shares of preferred stock, par value $0.001 authorized and 300,000,000 shares of common stock, par value $0.001 authorized. As of March 31, 2015 the Company has 172,738,162 shares of common stock outstanding and the following shares of common stock are reserved for issuance:
 
 
 
Reserved
 
 
 
 
 
 
 
for issuance
 
Strike Price
 
Expiry
 
 
 
 
 
 
 
 
 
Shares reserved under outstanding stock options and options available for grant
 
 
10,689,000
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Rights associated with Employee Stock Purchase Plan
 
 
449,132
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Warrants to purchase common stock associated with December 2014 private placement
 
 
50,189,431
 
 
$0.1003
 
Dec 23, 2021
 
 
 
 
 
 
 
 
 
 
 
Warrants to purchase common stock associated with December 2014 venture loan and security agreement
 
 
2,492,523
 
 
$0.1003
 
Dec 23, 2024
 
 
 
 
 
 
 
 
 
 
 
Warrants to purchase common stock associated with September 2014 consulting agreement with Danforth Advisors
 
 
100,000
 
 
$0.2500
 
Sep 8, 2024
 
 
 
 
 
 
 
 
 
 
 
Outstanding warrants issued in June 2012
 
 
437,158
 
 
$0.2745
 
Jun 29, 2017
 
 
 
 
 
 
 
 
 
 
 
Outstanding warrants issued in May 2013, vesting May 2013
 
 
20,655,737
 
 
$0.2745
 
May 17, 2020
 
 
 
 
 
 
 
 
 
 
 
Outstanding warrants issued in May 2013, vesting August 2013
 
 
14,426,230
 
 
$0.2745
 
Aug 9, 2020
 
 
 
 
 
 
 
 
 
 
 
Total common shares reserved for issuance at March 31, 2015
 
 
99,439,211
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total common shares issued and outstanding at March 31, 2015
 
 
172,738,162
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total common shares outstanding and reserved for issuance at March 31, 2015
 
 
272,177,373
 
 
 
 
 
 
Warrants 2014 [Member]  
Black-Scholes Pricing Model Assumptions to Determine Fair Value of Warrants
The 2014 Warrants were recorded as equity at fair value on the date of issuance. Fair value of the 2014 Warrants was calculated using the following inputs in a Black-Scholes model:
 
 
 
December 23, 2014
 
Risk-free interest rate
 
 
1.98
%
Expected life
 
 
7 years
 
Expected volatility
 
 
138.4
%
Dividend yield
 
 
0
%
Lender Warrants [Member]  
Black-Scholes Pricing Model Assumptions to Determine Fair Value of Warrants
The Lender Warrants were recorded as equity at fair value on the date of issuance. Fair value of the Lender Warrants was calculated using the following inputs in a Black-Scholes model:
 
 
 
December 23, 2014
 
Risk-free interest rate
 
 
2.17
%
Expected life
 
 
10 years
 
Expected volatility
 
 
121.6
%
Dividend yield
 
 
0
%