XML 47 R34.htm IDEA: XBRL DOCUMENT v3.5.0.2
DERIVATIVE WARRANT LIABILITY (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2016
Dec. 31, 2015
Disclosure Text Block [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:

 

 

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

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

 

December 31, 2014

Current stock price

$

 3.75

$

 3.50

$

 5.02

Exercise price of warrant

$

 4.00

$

 4.00

$

 4.00

Risk-free interest rate

 

0.60 %

 

0.60 %

 

0.60 %

Expected dividend yield

 

--

 

--

 

--

Expected term (in years)

 

1.8

 

1.8

 

3.0

Expected volatility

 

133 %

 

133 %

 

129 %

Early exercise factor

 

1.33

 

1.33

 

1.33

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

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

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