XML 38 R22.htm IDEA: XBRL DOCUMENT v3.3.0.814
DERIVATIVE WARRANT LIABILITY (Tables)
9 Months Ended
Sep. 30, 2015
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of Share-based Payment Award, Stock Options, Valuation Assumptions [Table Text Block]

The underlying assumptions used in the binomial model to determine the fair value of the derivative warrant liability were:

 

         
    May 1, 2015   May 4, 2015
Current stock price $ 3.75 $ 3.50
Exercise price of warrant   4.00   4.00
Risk-free interest rate   0.60 %   0.60 %
Expected dividend yield   -- %   -- %
Expected term (in years)   1.8   1.8
Expected volatility   133 %   133 %
Early exercise factor   1.33   1.33
Schedule of Share-based Compensation, Activity [Table Text Block]

Changes in the derivative warrant liability and cumulative expense since inception are as follows:

 

         
    Liability  

Cumulative

Expense

(Gain)

January 1, 2014 $ -- $ --
Fair value of warrants issued   1,368,908   868,908
Increase in derivative liability resulting from anti-dilution provision in agreement, with Full Circle   153,994   153,994
Increase in the fair value of warrant liability   2,371,002   2,371,002
December 31, 2014   3,893,904   3,393,904
Increase in the fair value of warrant liability   14,010   14,010
Reclassification to APIC for shares issued for Full Circle as a result of warrant exercises, net of cash received   (3,683,270)   --
Gain on settlement of derivative   (224,644)   (224,644)
Balance after all warrants were exercised $ -- $ 3,183,270
Derivative Instruments, Gain (Loss) [Table Text Block]

The components of the net (gain) loss on derivative liability are as follows:

 

                 
   

Three months ended

September 30,

 

Nine months ended

September 30,

    2015   2014   2015   2014
Fair value of warrants issued $ -- $ -- $ -- $ 868,908
Increase (decrease) in fair value of warrant liability   --   117,633   14,010   (327,511)
Gain on settlement of derivative   --   --   (224,644)   --
  $ -- $ 117,633 $ (210,634) $ 541,397