XML 22 R12.htm IDEA: XBRL DOCUMENT v3.8.0.1
DERIVATIVE WARRANT LIABILITY
9 Months Ended
Sep. 30, 2017
Disclosure Text Block [Abstract]  
Derivatives and Fair Value [Text Block]

NOTE 7.  DERIVATIVE WARRANT LIABILITY


On September 21, 2016, in connection with the 12% Notes, we issued the 12% Warrants, which are treated as a derivative liability and adjusted to fair value at the end of each period.  The underlying assumptions used in the binomial model to determine the fair value of the derivative warrant liability were:


 

Three months ended

 

September 30, 2017

June 30,

2017

March 31,

2017

Stock price on valuation date

$1.43

$1.37 – 2.20

$2.21 – 3.25

Risk-free interest rate

1.5%

1.3 – 1.4%

1.3 – 1.5%

Expected dividend yield

Expected term (in years)

2.0

2.2 – 2.5

2.5 – 2.7

Expected volatility

128%

131 – 134%

146 – 153%

Number of iterations

5

5

5


Changes in the derivative warrant liability were as follows:


December 31, 2016

$

23,120,000

Decrease in fair value

 

(10,580,000)

Reclassification to additional paid-in capital upon exercise of warrants

 

(7,301,000)

September 30, 2017

$

5,239,000