XML 30 R9.htm IDEA: XBRL DOCUMENT v2.4.0.8
Warrants Liability, at Fair Value
9 Months Ended
Sep. 30, 2013
Text Block [Abstract]  
Warrants Liability, at Fair Value
3. Warrants Liability, at Fair Value.

2011 Warrants

The Company allocated approximately $1.3 million of proceeds from its October 2011 registered direct offering to the fair value of common stock purchase warrants issued in connection with the offering that are classified as a liability (the 2011 warrants). The 2011 warrants are classified as a liability because of provisions in such warrants that allow for the net cash settlement of such warrants in the event of certain fundamental transactions (as defined in the warrant agreement). The valuation of the 2011 warrants is determined using the Black-Scholes Model. This model uses inputs such as the underlying price of the shares issued when the warrant is exercised, volatility, risk free interest rate and expected life of the instrument. The Company has determined that the 2011 warrants liability should be classified within Level 3 of the fair value hierarchy by evaluating each input for the Black-Scholes Model against the fair value hierarchy criteria and using the lowest level of input as the basis for the fair value classification. There are six inputs: closing price of the Company’s common stock on the day of evaluation; the exercise price of the warrants; the remaining term of the warrants; the volatility of the Company’s common stock; annual rate of dividends; and the risk free rate of return. Of those inputs, the exercise price of the warrants and the remaining term are readily observable in the warrants agreement. The annual rate of dividends is based on the Company’s historical practice of not granting dividends. The closing price of the Company’s common stock would fall under Level 1 of the fair value hierarchy as it is a quoted price in an active market. The risk free rate of return is a Level 2 input, while the historical volatility is a Level 3 input in accordance with the fair value accounting guidance. Since the lowest level input is a Level 3, the Company determined the warrants liability is most appropriately classified within Level 3 of the fair value hierarchy. This liability is subject to fair value mark-to-market adjustment each reporting period.

The calculated value of the 2011 warrants liability was determined using the Black-Scholes Model with the following assumptions:

 

     September 30, 2013     December 31, 2012  

Risk free interest rate

     0.85     0.60

Expected term

     3.59 years        4.34 years   

Expected volatility

     115     136

Expected dividend yield

     0     0

Expected forfeiture rate

     0     0

The following table rolls forward the fair value of the Company’s warrants liability activity for the three and nine month periods ended September 30, 2013 and 2012:

 

     Three months ended
September 30,
     Nine months ended
September 30,
 
     2013     2012      2013     2012  

Fair value, beginning of period

   $ 1,042,500     $ 594,114      $ 498,587     $ 1,645,240  

Issuance of warrants

     —         —          —         —    

Exercise of warrants

     (174,900     —          (174,900     —    

Change in fair value

     2,676,601       1,340,566        3,220,514       289,440  
  

 

 

   

 

 

    

 

 

   

 

 

 

Fair value, end of period

   $ 3,544,201     $ 1,934,680      $ 3,544,201     $ 1,934,680  
  

 

 

   

 

 

    

 

 

   

 

 

 

During the three month period ended September 30, 2013, 110,000 of the 2011 warrants were exercised, with proceeds to the company of $143,000. The Company recognizes the change in the fair value of the warrants liability as a non-operating income or loss in the accompanying statements of operations.