XML 29 R13.htm IDEA: XBRL DOCUMENT v3.8.0.1
Note 7 - Warrants
3 Months Ended
Mar. 31, 2018
Notes to Financial Statements  
Warrants [Text Block]
Note
7.
Warrants
 
Warrants Issued Concurrently with
Spring
201
8
Unit Offering
 
During the
three
months ended
March 31, 2018,
pursuant to the terms of our Spring
2018
Unit Offering (see Note
5
), we issued a warrant to purchase up to an aggregate
333,333
shares of our common stock at an exercise price of
$0.48
per share to the investor in the Spring
2018
Offering, a member of our board of directors. The warrant expires
April 20, 2023
.
 The relative fair value of the warrant resulted in
$49,306
recorded as a discount on our convertible notes on our consolidated balance sheet in the period issued.
 
The Company
may
“call” these warrants, requiring the holder to exercise their warrants within
30
days or forever lose the rights to do so, if the following conditions have been met: (i) the shares of common stock underlying the warrants are registered with the SEC and (ii) the Company’s common stock closes for
10
consecutive trading days at or above
two
times the exercise price.
 
Warrants Issued Concurrently with Line of Credit Offering
 
During the
three
months ended
March 31, 2018,
pursuant to the terms of our Line of Credit (see Note
5,
“Line of Credit, matures
September 1, 2019”),
we issued warrants to purchase up to an aggregate
390,000
shares of our common stock at an exercise price of
$0.35
per share. These warrants expire
March 1, 2023.
The relative fair value of these warrants resulted in
$85,002
recorded as a discount on our “convertible notes payable and line of credit” on our consolidated balance sheet in the period issued.
 
The Company
may
“call” these warrants, requiring the holder to exercise their warrants within
30
days or forever lose the rights to do so, if the following conditions have been met: (i) the shares of common stock underlying the warrants are registered with the SEC and (ii) the Company’s common stock closes for
10
consecutive trading days at or above
two
times the exercise price.
 
Warrants Issued Concurrently with Note Payable
 
During the
three
months ended
March 31, 2018,
pursuant to the terms of the note payable. (see Note
5,
“Note payable, matures
March 8, 2020”),
we issued warrants to purchase up to an aggregate
150,000
shares of our common stock at an exercise price of
$0.35
per share. At the end of each month
6,250
warrants vest as long as the note payable is outstanding. Although the note matures
March 8, 2020,
the investor
may
call the note at any time after
June 30, 2018.
Thus, a minimum of
25,000
warrants will vest, and the fair value of these warrants totaled
$6,500.
Of this amount
$1,625
was recorded as interest expense and the remaining
$4,875
is recorded as a discount on our consolidated balance sheet in the period issued. These warrants expire
February 28, 2023.
 
Warrants Issued to Summer
2017
Unit Offering Investors
 
Pursuant to the Summer
2017
Unit Offering, we issued warrants to purchase the number of shares of stock equal to each investor’s investment amount, divided by the “unit price” set forth in a “pricing supplement”. The offering documents assured the investors that in the event a subsequent pricing supplement offered a lower conversion or exercise price, prior investors would be given those favorable terms. On
February 12, 2018,
we issued a
third
pricing supplement, lowering the unit price to
$0.30.
As a result of this reduction, the number of shares purchasable pursuant to warrants issued to prior investors increased by an aggregate
416,478
shares. Additionally, during the
three
months ended
March 31, 2018,
we accepted
two
final investments in the aggregate amount of
$80,000,
pursuant to the
third
pricing supplement, and issued these investors warrants to purchase an aggregate
266,667
shares.  The relative fair value of these warrants, including the increase in purchasable shares, resulted in
$103,322
recorded as a discount on our consolidated balance sheet in the period issued.
 
Warrants Issued Concurrently with One Year Convertible Notes
 
We have accepted
$250,000
investments and issued
one
-year OID convertible notes on
three
occasions:
July 8, 2016,
December 30, 2016,
and
July 17, 2017.
In addition to the notes, the investors received warrants on each of those
three
dates to purchase an aggregate
400,000
shares of our common stock. These warrants were initially exercisable at
$0.65
per share (for
July 2016
warrants),
$0.70
per share (for
December 2016
warrants), and
$0.65
per share (for
July 2017
warrants), and expire
five
years from the date of grant. Each of the warrants contain a provision that the exercise price
may
be reduced in the event we sell our common stock or issue warrants to
third
parties at a lower prices, with particular exclusions, the details of which are available in our Form
10
-K. The exercise price of these warrants has decreased, and the number of shares increased, on multiple occasions prior to
December 31, 2017,
most recently on
December 11, 2017,
at which time the exercise price was reduced to
$0.394
per share, and the number of shares issuable pursuant to the warrants, in the aggregate, increased from the original
1,200,000
shares, to
2,081,216.
 
On
February 22, 2018,
we sold shares of our common stock to Lincoln Park Capital at
$0.25
per share (see Note
4
).  Since these securities were sold at less that the then previously adjusted
$0.394
warrant exercise price, the exercise price of the warrants were decreased from
$0.394
to
$0.25
per share, and the number of shares issuable pursuant to the warrants increased by an aggregate
1,198,784
shares. The fair value of the warrants issued totaled
$297,439
and is recorded as a deemed dividend in our equity statement for the
three
months ended
March 31, 2018.
 
We have certain warrants outstanding to purchase our common stock, at various prices, as described in the following table:
 
   
Number of
   
 
   
 
 
   
Shares
   
Price Range
 
As of March 31, 201
7
 
 
 
 
 
 
   
 
 
Outstanding as of December 31, 2016
   
20,035,114
    $
0.125
1.00
 
Issued
   
219,298
     
 
0.70
 
 
Exercised
   
(510,000
)    
 
0.30
 
 
Outstanding as of March 31, 2017
   
19,744,412
     
0.125
1.00
 
                     
As of March 31, 2018
 
 
 
 
 
 
   
 
 
Outstanding as of December 31, 2017
   
22,104,817
    $
0.125
1.00
 
Issued
   
2,611,513
     
0.25
0.48
 
Exercised
   
     
 
 
 
Outstanding as of March 31, 2018
   
24,716,330
    $
0.125
1.00
 
 
 
The fair value of each award grant is estimated on the date of grant using the Black-Scholes option-pricing model. The determination of expense of warrants issued for services or settlement also uses the option-pricing model. The principal assumptions we used in applying this model were as follows for the
three
months ended
March
 
31:
 
   
2017
   
201
8
 
Risk free interest rate
   
1.93
%    
 
2.54%
 
 
Expected volatility
   
297
%    
 
252%
 
 
Expected dividend yield
   
     
 
 
 
Forfeiture rate
   
     
 
 
 
Expected life in years
   
5
     
5
-
10
 
 
The risk-free interest rate is based on U.S. Treasury yields in effect at the time of grant. Expected volatilities are based on historical volatility of our common stock.