XML 42 R16.htm IDEA: XBRL DOCUMENT v2.4.1.9
Stock Purchase Warrants (Tables)
3 Months Ended
Mar. 31, 2015
Stock Purchase Warrants [Abstract]  
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Table Text Block]
The assumptions used by the Company are summarized in the following table:
 
 
 
March 31,
2015
 
 
December 31,
2014
 
 
Issuance
Date
 
Closing stock price
 
$
2.19
 
 
$
1.46
 
 
$
1.75
 
Expected dividends
 
 
0
%
 
 
0
%
 
 
0
%
Expected volatility
 
 
90
%
 
 
90
%
 
 
95
%
Risk free interest rate
 
 
1.26
%
 
 
1.59
%
 
 
1.39
%
Expected life of warrant
 
 
4.55 years
 
 
 
4.79 years
 
 
 
5 years
 
Schedule Of Estimated Fair Value Of The Warrant Liability [Table Text Block]
The following table summarizes the estimated fair value of the warrant liability (in thousands):
 
Balance at December 31, 2014
 
$
6,756
 
Change in fair value of warrant liability
 
 
4,152
 
Balance at March 31, 2015
 
$
10,908
 
Schedule Of Warrant Activity [Table Text Block]
A summary of warrant activity for the Company for the three months ended March 31, 2015 and for the year ended December 31, 2014 is as follows:
 
 
 
 
 
 
Weighted Average
 
 
 
Number of Warrants
 
Exercise Price
 
Balance at December 31, 2013
 
 
1,632,501
 
$
1.99
 
Granted
 
 
7,029,808
 
$
1.75
 
Exercised
 
 
(232,619)
 
$
1.47
 
Forfeited
 
 
(454,896)
 
$
1.88
 
Balance at December 31, 2014
 
 
7,974,794
 
$
1.80
 
Granted
 
 
-
 
$
-
 
Exercised
 
 
-
 
$
-
 
Forfeited
 
 
-
 
$
-
 
Balance at March 31, 2015
 
 
7,974,794
 
$
1.80
 
Schedule Of Warrant Outstanding and Exercisable [Table Text Block]
A summary of all outstanding and exercisable warrants as of March 31, 2015 is as follows:
 
 
 
 
 
 
 
 
 
Weighted Average
 
 
 
 
Exercise
 
Warrants
 
Warrants
 
Remaining
 
Aggregate
 
Price
 
Outstanding
 
Exercisable
 
Contractual Life
 
Intrinsic Value
 
$
1.60
 
 
316,522
 
 
316,522
 
2.57 years
 
$
187,000
 
$
1.75
 
 
7,029.808
 
 
7,029,808
 
4.53 years
 
$
3,903,000
 
$
2.22
 
 
517,257
 
 
517,257
 
1.66 years
 
$
-
 
$
3.30
 
 
61,207
 
 
61,207
 
0.16 years
 
$
-
 
$
3.75
 
 
50,000
 
 
50,000
 
0.88 years
 
$
-
 
$
1.80
 
 
7,974,794
 
 
7,974,794
 
4.21 years
 
$
3,280,000