XML 55 R35.htm IDEA: XBRL DOCUMENT v3.3.1.900
Warrants (Tables)
12 Months Ended
Dec. 31, 2015
Schedule of warrants activity

                                                                                                                                                                                    

 

 

Shares(1)

 

Weighted
Average
Exercise
Price

 

Range of
Exercise Prices

Outstanding at December 31, 2013

 

 

1,139,535

 

$

1.68

 

$1.25 - $10.40

Issued

 

 

1,448,964

 

$

3.32

 

$0.01 - $4.20

Exercised

 

 

(968,571

)

$

1.03

 

$0.01 - $1.25

Expired

 

 

(9,859

)

$

2.80

 

$2.80

​  

​  

Outstanding at December 31, 2014

 

 

1,610,069

 

$

3.54

 

$1.25 - $10.40

Issued

 

 

2,957,138

 

$

0.90

 

$0.01 - $2.65

Exchange warrants issued

 

 

856,393

 

$

1.70

 

$1.70

Exchange warrants surrendered

 

 

(856,393

)

$

3.19

 

$2.65 - $4.20

​  

​  

Outstanding at December 31, 2015

 

 

4,567,207

 

$

1.49

(2)

$0.01 - $4.50(2)

​  

​  

​  

​  

Exercisable at December 31, 2015

 

 

2,939,814

 

$

1.37

 

$0.01 - $4.50

​  

​  

​  

​  


 

 

(1)          

Outstanding and exercisable information includes 170,676 equity-classified warrants.

(2)          

Includes the effects of repricing. Refer to the Warrant Liability discussion below for additional information.

 

Schedule of warrants on issuance dates

                                                                                                                                                                                    

Issuance

 

 

 

 

Date

 

Quantity

 

Key Considerations

 

Classification

April 2014

 

 

812,000 

 

Require settlement in registered shares

 

Liability

 

 

 

 

 

Cash payment provision for failure to timely deliver

 

 

November 2014

 

 

556,964 

 

Require settlement in registered shares

 

Liability

 

 

 

(1)

 

Cash payment provision for failure to timely deliver

 

 

November 2014

 

 

80,000 

 

Require settlement in registered shares

 

Liability

 

 

 

 

 

Include full-ratchet down-round price protection

 

 

June 2015

 

 

500,000 

 

Require settlement in registered shares

 

Liability

 

 

 

 

 

Cash payment provision for failure to timely deliver

 

 

November 2015

 

 

2,457,138 

 

Require settlement in registered shares

 

Liability

 

 

 

(2)

 

Cash payment provision for failure to timely deliver

 

 


 

 

(1)          

Includes 388,393 Series A Warrants and 168,571 Series B Warrants.

(2)          

Includes 771,000 Series A Warrants and 1,686,138 Series B Warrants.

 

Black Scholes | Warrants Issued April 4, 2014, Liability  
Schedule of Share Based Payment Award Warrants Valuation Assumptions

                                                                                                                                                                                    

 

 

December 31,

 

 

 

 

 

Issued
April 4,
2014

 

 

 

2015(1)

 

2015

 

2014

 

Number of warrants

 

 

148,000 

 

 

664,000 

 

 

812,000 

 

 

812,000 

 

CDTi stock price

 

$

0.94 

 

$

0.94 

 

$

1.81 

 

$

2.95 

 

Strike price

 

$

1.70 

 

$

4.20 

 

$

4.20 

 

$

4.20 

 

Expected volatility(2)

 

 

96.7 

%

 

94.4 

%

 

86.6 

%

 

84.9 

%

Risk-free interest rate

 

 

1.6 

%

 

1.5 

%

 

1.6 

%

 

1.9 

%

Dividend yield

 

 

 

 

 

 

 

 

 

Expected life in years

 

 

4.4 

 

 

3.8 

 

 

4.8 

 

 

5.5 

 


 

 

(1)          

Concurrent with the November 2015 offering, these warrants were exchanged for warrants with a different strike price and term.

(2)          

During 2015, the Company's Post-Merger historical volatility began to be considered representative of expected volatility for these warrants.

 

Black Scholes | Warrants Issued November 4, 2014, Liability  
Schedule of Share Based Payment Award Warrants Valuation Assumptions

                                                                                                                                                                                    

 

 

December 31,

 

Issued November 4, 2014

 

 

 

2015(1)

 

2014

 

Series A

 

Series B(2)

 

Number of warrants

 

 

388,393 

 

 

388,393 

 

 

388,393 

 

 

168,571 

 

CDTi stock price

 

$

0.94 

 

$

1.81 

 

$

3.04 

 

$

3.04 

 

Strike price

 

$

1.70 

 

$

3.25 

 

$

3.25 

 

$

0.01 

 

Expected volatility

 

 

96.6 

%

 

86.5 

%

 

87.1 

%

 

 

Risk-free interest rate

 

 

1.6 

%

 

1.6 

%

 

1.6 

%

 

 

Dividend yield

 

 

 

 

 

 

 

 

 

Expected life in years

 

 

4.4 

 

 

4.9 

 

 

5.0 

 

 

 


 

 

(1)          

Concurrent with the November 2015 offering, these warrants were exchanged for warrants with a different strike price and term.

(2)          

Due to the $0.01 strike price, fair value equals CDTi stock price minus the strike price.

 

Black Scholes | Warrants Issued June 8, 2015, Liability  
Schedule of Share Based Payment Award Warrants Valuation Assumptions

                                                                                                                                                                                    

 

 

December 31,

 

 

 

 

 

Issued
June 8,
2015

 

 

 

2015(1)

 

2015

 

Number of warrants

 

 

320,000 

 

 

180,000 

 

 

500,000 

 

CDTi stock price

 

$

0.94 

 

$

0.94 

 

$

2.09 

 

Strike price

 

$

1.70 

 

$

2.65 

 

$

2.65 

 

Expected volatility

 

 

110.3 

%

 

102.3 

%

 

114.6 

%

Risk-free interest rate

 

 

1.8 

%

 

1.7 

%

 

1.8 

%

Dividend yield

 

 

 

 

 

 

 

Expected life in years

 

 

5.5 

 

 

4.9 

 

 

5.5 

 


 

 

(1)          

Concurrent with the November 2015 offering, these warrants were exchanged for warrants with a different strike price and term.

 

Black Scholes | Warrants Issued November 27, 2015, Liability  
Schedule of Share Based Payment Award Warrants Valuation Assumptions

                                                                                                                                                                                    

 

 

December 31, 2015

 

Issued November 27, 2015

 

 

 

Series A

 

Series B(1)

 

Series A

 

Series B(1)

 

Number of warrants

 

 

771,000 

 

 

1,686,138 

 

 

771,000 

 

 

1,686,138 

 

CDTi stock price

 

$

0.94 

 

$

0.94 

 

$

1.39 

 

$

1.39 

 

Strike price

 

$

1.70 

 

$

0.01 

 

$

1.70 

 

$

0.01 

 

Expected volatility

 

 

96.6 

%

 

 

 

110.3 

%

 

 

Risk-free interest rate

 

 

1.8 

%

 

 

 

1.7 

%

 

 

Dividend yield

 

 

 

 

 

 

 

 

 

Expected life in years

 

 

5.5 

 

 

 

 

5.6 

 

 

 


 

 

(1)          

Due to the $0.01 strike price, fair value equals CDTi stock price minus the strike price.

 

Monte Carlo Simulation Model | Warrants Issued July 3, 2013, Liability  
Schedule of Share Based Payment Award Warrants Valuation Assumptions

                                                                                                                                                                                    

 

 

December 31,

 

 

 

2015(1)

 

2015

 

2014

 

Number of warrants

 

 

94,000 

 

 

65,000 

 

 

159,000 

 

CDTi stock price

 

$

0.94 

 

$

0.94 

 

$

1.81 

 

Strike price

 

$

1.22 

 

$

1.25 

 

$

1.25 

 

Expected volatility

 

 

95.5 

%

 

99.1 

%

 

103.6 

%

Risk-free interest rate

 

 

1.5 

%

 

1.2 

%

 

1.2 

%

Dividend yield

 

 

 

 

 

 

 

Expected life in years

 

 

3.9 

 

 

2.5 

 

 

3.5 

 


 

 

(1)          

Concurrent with the November 2015 offering, the strike price for these warrant were reset due, per the full-ratchet down-round price protection provision. In connection with a letter agreement, dated October 7, 2015, the Company agreed to amend the term of these warrants in order to extend the expiration date until November 11, 2019.

 

Monte Carlo Simulation Model | Warrants Issued November 11, 2014, Liability  
Schedule of Share Based Payment Award Warrants Valuation Assumptions

                                                                                                                                                                                    

 

 

December 31,

 

 

 

 

 

Issued
November 11,
2014

 

 

 

2015

 

2014

 

Number of warrants

 

 

80,000 

 

 

80,000 

 

 

80,000 

 

CDTi stock price

 

$

0.94 

 

$

1.81 

 

$

2.46 

 

Strike price(1)

 

$

1.22 

 

$

1.75 

 

$

1.75 

 

Expected volatility(2)

 

 

95.5 

%

 

77.0 

%

 

76.6 

%

Risk-free interest rate

 

 

1.5 

%

 

1.6 

%

 

1.7 

%

Dividend yield

 

 

 

 

 

 

 

Expected life in years

 

 

3.9 

 

 

4.9 

 

 

5.0 

 


 

 

(1)          

Concurrent with the November 2015 offering, the strike price for these warrants were reset, per the full-ratchet down-round price protection provision.

(2)          

During 2015, the Company's Post-Merger historical volatility began to be considered representative of expected volatility for these warrants.