XML 24 R13.htm IDEA: XBRL DOCUMENT v3.4.0.3
Warrants
3 Months Ended
Mar. 31, 2016
Warrants [Abstract]  
Warrants

7. Warrants



On January 4, 2016, the Company entered into an Asset Purchase Agreement with Novolytics Limited (the “Purchase Agreement”), to purchase certain preclinical materials and intangible assets, including patent rights, from Novolytics, an unrelated third party. In consideration for the assets acquired, the Company paid cash consideration of approximately $205,000 and issued warrants to purchase an aggregate of 170,000 shares of the Company’s common stock. The warrants have an exercise price of $12.00 per share and contain certain registration rights. The fair value of the warrants issued was $204,000, based on a Monte Carlo valuation model and are classified as equity within the consolidated balance sheet. The Company expensed the total value provided for the acquired assets of $409,000 as in-process research and development as of the acquisition date given there was no alternative future use of the acquired assets due to the early stage nature of the technology and pre-clinical materials.



The following table provides a summary of warrants outstanding, issued or exercised for the three months ended March 31, 2016. Also included is the average exercise price per share and the aggregate proceeds to the Company if exercised as of March 31, 2016.







 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Series



 

 

 

 

 

 

 

 

 

 

 

 

 

June 2013 and July 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Novolytics

 

March 2015

 

Series B Warrants

 

December 2013

 

2013 Convertible Notes

 

2011

 

Totals



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average



 

 

 

 

Exercise

 

 

 

 

Exercise

 

 

 

 

Exercise

 

 

 

 

Exercise

 

 

 

 

Exercise

 

 

 

 

Exercise

 

 

 

 

Exercise



 

Shares

 

Price

 

Shares

 

Price

 

Shares

 

Price

 

Shares

 

Price

 

Shares

 

Price

 

Shares

 

Price

 

Shares

 

Price

Balance, December 31, 2015

 

 

 -

 

$

 -

 

 

488,484 

 

$

10.75 

 

 

467,046 

 

$

7.00 

 

 

86,408 

 

$

8.25 

 

 

140,608 

 

$

7.00 

 

 

27,103 

 

$

23.00 

 

 

1,209,649 

 

$

8.96 

Issuances

 

 

170,000 

 

 

12.00 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

170,000 

 

 

12.00 

Exercises

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Balance, March 31, 2016

 

 

170,000 

 

$

12.00 

 

 

488,484 

 

$

10.75 

 

 

467,046 

 

$

7.00 

 

 

86,408 

 

$

8.25 

 

 

140,608 

 

$

7.00 

 

 

27,103 

 

$

23.00 

 

 

1,379,649 

 

$

9.34 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Aggregate proceeds if exercised

 

$

2,040,000 

 

 

 

 

$

5,251,203 

 

 

 

 

$

3,269,322 

 

 

 

 

$

712,866 

 

 

 

 

$

984,256 

 

 

 

 

$

623,369 

 

 

 

 

$

12,881,016