XML 34 R17.htm IDEA: XBRL DOCUMENT v3.3.0.814
Stock Purchase Warrants (Tables)
9 Months Ended
Sep. 30, 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:
 
 
 
September 30, 2015
 
 
June 30, 2015
 
 
March 31, 2015
 
 
December 31, 2014
 
 
Issuance Date
 
Closing stock price
 
$
2.27
 
 
$
2.85
 
 
$
2.19
 
 
$
1.46
 
 
$
1.75
 
Expected dividends
 
 
0
%
 
 
0
%
 
 
0
%
 
 
0
%
 
 
0
%
Expected volatility
 
 
85
%
 
 
90
%
 
 
90
%
 
 
90
%
 
 
95
%
Risk free interest rate
 
 
1.15
%
 
 
1.41
%
 
 
1.26
%
 
 
1.59
%
 
 
1.39
%
Expected life of warrant
 
 
4.04 years
 
 
 
4.30 years
 
 
 
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
 
 
3,906
 
Balance at September 30, 2015
 
$
10,662
 
Schedule Of Warrant Activity [Table Text Block]
A summary of warrant activity for the Company for the nine months ended September 30, 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
 
 
(2,448)
 
$
-
 
Forfeited
 
 
(63,447)
 
$
3.24
 
Balance at September 30, 2015
 
 
7,908,899
 
$
1.79
 
Schedule Of Warrant Outstanding and Exercisable [Table Text Block]
A summary of all outstanding and exercisable warrants as of September 30, 2015 is as follows:
 
 
 
 
 
 
 
 
 
 
Weighted Average
 
 
 
 
Exercise
 
Warrants
 
Warrants
 
Remaining
 
Aggregate
 
Price
 
Outstanding
 
Exercisable
 
Contractual Life
 
Intrinsic Value
 
$
1.60
 
 
311,834
 
 
311,834
 
2.07 years
 
$
212,000
 
$
1.75
 
 
7,029.808
 
 
7,029,808
 
4.04 years
 
$
3,656,000
 
$
2.22
 
 
517,257
 
 
517,257
 
1.16 years
 
$
26,000
 
$
3.75
 
 
50,000
 
 
50,000
 
0.38 years
 
$
-
 
$
1.79
 
 
7,908,899
 
 
7,908,899
 
3.74 years
 
$
3,894,000