XML 32 R22.htm IDEA: XBRL DOCUMENT v3.5.0.2
DERIVATIVE WARRANT LIABILITY (Tables)
9 Months Ended
Sep. 30, 2016
Disclosure Text Block [Abstract]  
Schedule of Assumptions Used [Table Text Block] The underlying assumptions used in the binomial model to determine the fair value of the derivative warrant liability were:

 

 

September 21, 2016

 

September 30, 2016

Current stock price

$

1.20

$

1.91

Risk-free interest rate

 

0.92 %

 

0.77%

Expected dividend yield

 

--

 

--

Expected term (in years)

 

3.0

 

3.0

Expected volatility

 

146 %

 

146 %

Number of iterations

 

5

 

5

Schedule of Derivative Liabilities at Fair Value [Table Text Block] The initial fair value of the derivative warrant liability was recorded as follows:

Extinguishment of debt

$

1,715,000

Interest expense

 

5,189,000

Debt discount

 

2,450,000

Initial fair value of warrants issued

$

9,354,000

Derivative Instruments, Gain (Loss) [Table Text Block] Changes in the derivative warrant liability were as follows:

January 1, 2016

$

--

Initial fair value of warrants issued

 

9,354,000

Increase in fair value

 

6,032,000

September 30, 2016

$

15,386,000