XML 40 R24.htm IDEA: XBRL DOCUMENT v3.3.1.900
6. ADDITIONAL PAID-IN CAPITAL (Tables)
12 Months Ended
Dec. 31, 2015
Additional Paid in Capital [Abstract]  
Fair value assumptions
  For the years ended December 31,
  2015 2014
Risk-free interest rate 1.0 – 1.1% 0.93 – 0.99%
Expected volatility 73 – 80% 74 – 79%
Expected dividend yield Nil Nil
Expected term in years 3.4 – 3.5 3.3
Estimated forfeiture rate 3.4 – 3.6% 3.7%

 

  For the years ended December 31,
  2015 2014
Risk-free interest rate n/a 0.99%
Expected volatility n/a 74-79%
Expected dividend yield n/a Nil
Expected term in years n/a 3.3
Estimated forfeiture rate n/a 3.7%
Stock option activity
  For the years ended December 31,
  2015   2014
  Number of Stock Options   Weighted Average Exercise Price   Number of Stock Options   Weighted Average Exercise Price
Outstanding, beginning of period 4,345,500   $5.16   4,700,500   $5.51
               
Granted 999,000   0.45   275,000   1.28
Exercised (12,600)   0.32   (150,000)   0.50
Cancelled/Expired (753,200)   3.17   (480,000)   4.52
               
Outstanding, end of period 4,578,700   $3.99   4,345,500   $5.16
               
Exercisable, end of period 3,896,500   $4.61   3,950,500   $5.54
               
Weighted-average fair value per share of options granted during period $0.24       $0.65    

Stock options outstanding
    Outstanding Stock Options   Exercisable Stock Options
Range of Exercise Prices   Number Outstanding   Weighted-Average Remaining Contractual Life (in years)   Weighted-Average Exercise Price   Number Exercisable   Weighted-Average Remaining Contractual Life (in years)   Weighted-Average Exercise Price
                         
$0.32 – $2.00   1,608,700   3.81   $           0.78   926,500   3.41   $         1.01
$2.01 – $4.00   737,000   1.90   3.30   737,000   1.90   3.30
$4.01 – $6.00   943,000   1.05   4.91   943,000   1.05   4.91
$6.01 – $8.00   1,175,000   0.27   7.41   1,175,000   0.27   7.41
$8.01 +   115,000   0.03   10.91   115,000   0.03   10.91
    4,578,700   1.93   $           3.99   3,896,500   1.51   $         4.61
Non-vested Stock option activity
Non-vested Stock Options   Number Outstanding   Weighted Average Grant Date Fair Value
Non-vested at December 31, 2014   395,000   $                    0.71
Granted   999,000   0.24
Vested   (709,100)   0.49
Cancelled/forfeited   (2,700)   0.44
Non-vested at December 31, 2015   682,200   0.25
Exercise price and exercise period
Financing Investor Warrants Placement Agent Warrants Total Warrants Exercise Price Expiration Date
September 27, 2013 offering 1,338,688 133,869 1,472,557 $4.15 9/27/16
April 29, 2015 offering 2,615,385 261,539 2,876,924 $0.85 4/29/18
Total Warrants Outstanding as of December 31, 2015     4,349,481    
Options and warrants
   

For the year ended

December 31,

 

For the year ended

December 31,

2014

    2015  
    Number of Options and Warrants   Weighted-Average Exercise Price (USD$)   Number of Options and Warrants   Weighted-Average Exercise Price (USD$)
Outstanding, beginning of period   1,472,557   $      4.15   1,472,557   $      4.15
                 
  Granted     2,876,924   0.85   -   -
  Exercised   -   -   -   -
  Expired   -   -   -   -
                 
Outstanding, end of period   4,349,481   $      1.97   1,472,557   $      4.15