XML 38 R27.htm IDEA: XBRL DOCUMENT v3.19.2
Shareholders' Equity (Tables)
3 Months Ended
Mar. 31, 2018
Class of Stock [Line Items]  
Schedule of unrealized gain or loss on derivatives of warrant liability

February 21, 2018 Pre Down Round (Equity)   1,233,086 
Change in Fair Value (deemed dividend)   9,649 
February 21, 2018 Post Down Round (Liability)   1,242,735 
Change in Fair Value   (541,145)
March 31, 2018, ending balance   701,590 
Schedule of key assumptions used model at inception

   February 21,
2018
Pre Round
Down
   February 21,
2018
Post Down
Round
   March 31,
2018
 
Stock Price  $0.96   $0.96   $0.57 
Exercise Price  $1.31   $0.94   $0.94 
Term (years)   4.75    4.75    4.65 
Risk Free Rate   2.69%   2.69%   2.57%
Volatility   152.9%   152.9%   140.4%
Schedule of outstanding stock warrants
   Number of Shares   Average Exercise Price   Expiration Date
Outstanding - December 31, 2017   1,644,359   $.78    
Granted   689,893    

2.82

   February, 2023
Exercised   (313)   

15.20

    
Outstanding, March 31, 2018   2,333,939   $10.84    
Warrants exercisable at March 31, 2018   2,333,939         
Schedule of the company's stock options

   Number of Shares Underlying Options   Weighted Average Exercise Price   Weighted
Average
Grant Date
Fair Value
   Weighted Average
Remaining
Contractual
Life
   Aggregate Intrinsic
Value (1)
 
                     
Outstanding at December 31, 2017   1,434   $154.78   $4.78    3.61    - 
                          
For the three months ended March 31, 2018                         
Granted   -    -    -    -      
Exercised   -    -    -    -      
Expired   -    -    -    -      
                          
Outstanding at March 31, 2018   1,434   $154.78   $4.78    3.61    - 
                          
Outstanding and Exercisable at March 31, 2018   213   $154.78   $4.78    3.61    - 

 

(1)The aggregate intrinsic value is based on the $0.57 closing price as of March 29, 2018 for the Company's Common Stock.
Schedule of following information applies to options outstanding

Options Outstanding   Options Exercisable 
Exercise Price   Number of Shares Underlying Options   Weighted Average Remaining
Contractual Life
   Number Exercisable   Exercise Price 
$

96.00

    28    3.38    28   $96.00 
$

160.00

    1,406    3.38    663   $160.00 
      1,434    3.38    691      
Series D warrant liability [Member]  
Class of Stock [Line Items]  
Schedule of unrealized gain or loss on derivatives of warrant liability

March 13, 2018 Pre Modification - Equity   1,096,758 
Change in Fair Value due to modification   89,827 
March 13, 2018 Reclass Liability   1,186,585 
Change in Fair Value   (138,207)
March 31, 2018 Fair Value   1,048,378 
Schedule of key assumptions used model at inception

   March 13,
2018
   March 31,
2018
 
         
Stock Price  $0.64   $0.57 
Exercise Price  $0.94   $0.94 
Term (years)   4.50    4.45 
Risk Free Rate   2.62%   2.57%
Volatility   140.4%   140.4%
Series A warrant liability [Member]  
Class of Stock [Line Items]  
Schedule of unrealized gain or loss on derivatives of warrant liability

   February 21,
2018
   March 31,
2018
 
         
Stock Price  $0.9600   $0.57 
Exercise Price  $0.95   $0.95 
Term (years)   5.00    4.90 
Risk Free Rate   2.69%   2.56%
Volatility   152.9%   140.4%
Schedule of outstanding stock warrants

February 21, 2018  $6,216,073 
Change in Fair Value   (1,716,830)
March 31, 2018  $4,499,243 
Series E warrant liability [Member]  
Class of Stock [Line Items]  
Schedule of unrealized gain or loss on derivatives of warrant liability

March 13, 2018 Pre Modification - Equity     2,390,687  
Change in Fair Value due to modification     145,085  
March 13, 2018 Reclass Liability     2,535,772  
Change in Fair Value     (295,226 )
March 31, 2018 Fair Value     2,240,546  

Schedule of key assumptions used model at inception

    March 13,
2018
    March 31,
2018
 
             
Stock Price   $ 0.64     $ 0.57  
Exercise Price   $ 0.94     $ 0.94  
Term (years)     4.58       4.53  
Risk Free Rate     2.62 %     2.57 %
Volatility     140.4 %     140.4 %