XML 34 R25.htm IDEA: XBRL DOCUMENT v3.5.0.2
7. Stockholders' Equity (Tables)
9 Months Ended
Sep. 30, 2016
Equity [Abstract]  
Option activity
   Number of options   Weighted average exercise price 
Balance at December 31, 2015   1,600,674   $7.73 
Options granted during the period   20,798,500   $3.95 
Options exercised during the period      $ 
Options forfeited during the period   (200,000)  $1.00 
Options expired during the period      $ 
Options outstanding at September 30, 2016   22,199,174   $4.25 
Options exercisable at September 30, 2016   16,199,174   $5.58 
Assumptions used
Expected term   9.89  years
Expected volatility   168%  
Risk free interest rate   1.88%  
Dividend yield   0%  
Warrant activity
   Number of warrants   Weighted average exercise price 
Balance at December 31, 2015   6,898,560   $1.83 
Cashless exercises   (92,348)  $0.23 
Exchange of December 30, 2015 warrants   (6,451,613)  $1.94 
Exchange Warrants issued   10,249,517   $0.45 
Warrants issued during the period   24,541,946   $0.45 
Balance at September 30, 2016   35,146,062   $0.44 
Antidilutive Securities
   September 30,   September 30, 
   2016   2015 
Stock options outstanding   22,199,174    23,830,000 
Warrants outstanding   35,146,062     
Convertible debt   1,760,000    5,378,151 
Convertible preferred stock   21,358,222    257,143 
           
Total   80,463,458    29,465,294