XML 33 R20.htm IDEA: XBRL DOCUMENT v3.10.0.1
STOCKHOLDERS' EQUITY (Tables)
9 Months Ended
Sep. 30, 2018
Stockholders' Equity Note [Abstract]  
Schedule of weighted average valuation methodology
A weighted average summary of quantitative information with respect to valuation methodology and significant unobservable inputs used for the Company’s common stock purchase warrants that are included in the modification is as follows:
 
 
 
Weighted Average Inputs
 
 
 
Before
 
 
After
 
 
 
Modification
 
 
Modification
 
Exercise price
 
$
9.93
 
 
$
2.50
 
Contractual term (years)
 
 
2.37
 
 
 
2.37
 
Volatility (annual)
 
 
79
%
 
 
79
%
Risk-free rate
 
 
1.5
%
 
 
1.5
%
Dividend yield (per share)
 
 
0
%
 
 
0
%
Schedule of share purchase warrants
A summary of the Company’s share purchase warrants as of September 30, 2018 and changes during the period is presented below:
 
 
 
 
 
 
 
 
 
Weighted Average
 
 
 
 
 
 
Number of
 
 
Weighted Average
 
 
Remaining Contractual
 
 
Total Intrinsic
 
 
 
Warrants
 
 
Exercise Price
 
 
Life (in years)
 
 
Value
 
Balance - January 1, 2018
 
 
6,520,000
 
 
$
6.11
 
 
 
3.16
 
 
$
1,739,000
 
Issued
 
 
-
 
 
 
-
 
 
 
-
 
 
 
-
 
Cashless exercised
 
 
(215,000
)
 
 
4.04
 
 
 
-
 
 
 
-
 
Exercised for cash
 
 
(1,497,000
)
 
 
6.79
 
 
 
-
 
 
 
-
 
Expired or cancelled
 
 
(156,000
)
 
 
4.00
 
 
 
-
 
 
 
-
 
Balance - September 30, 2018
 
 
4,652,000
 
 
$
6.06
 
 
 
2.50
 
 
$
17,583,000