XML 45 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
DERIVATIVE WARRANT LIABILITY (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2017
Dec. 31, 2016
DERIVATIVE WARRANT LIABILITY (Tables) [Line Items]    
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:

 

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

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

 

 

September 21, 2016

 

December 31, 2016

Current stock price

$

1.20

$

3.20

Risk-free interest rate

 

0.92 %

 

1.50 %

Expected dividend yield

 

 

Expected term (in years)

 

3.0

 

2.7

Expected volatility

 

146 %

 

153 %

Number of iterations

 

5

 

5

 

 

May 1, 2015

 

May 4, 2015

 

December 31, 2014

Current stock price

$

3.75

$

3.50

$

5.02

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

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:

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

 
12% Warrants [Member]    
DERIVATIVE WARRANT LIABILITY (Tables) [Line Items]    
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

 

17,284,000

  Reclassification to additional paid-in capital upon exercise of warrants

 

(3,518,000)

December 31, 2016

$

23,120,000

Series C Warrants [Member]    
DERIVATIVE WARRANT LIABILITY (Tables) [Line Items]    
Derivative Instruments, Gain (Loss) [Table Text Block]  
Changes in the derivative warrant liability and cumulative expense were as follows:

 

 

Liability

 

Cumulative Expense (Gain)

December 31, 2014

$

3,893,904

$

3,393,904

Increase in the fair value of warrant liability

 

14,010

 

14,010

Reclassification to additional paid-in capital upon exercise of warrants

 

(3,683,270)

 

Gain on settlement of derivative

 

(224,644)

 

(224,644)

December 31, 2015

$

$

3,183,270