Quarterly report pursuant to Section 13 or 15(d)

Warrants (Tables)

v2.4.0.6
Warrants (Tables)
9 Months Ended
Sep. 30, 2012
Warrants [Abstract]  
Summary Of Changes In Warrants Outstanding During The Period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2012

2011

 

Number of warrants

Weighted average exercise price

Number of warrants

Weighted average exercise price

Balance, January 1

8,676,142 

$

1.53 
5,624,583 

$

1.48 

Issued during the period

         -

 

        -

3,541,666 

$

1.50 

Exercised during the period

         -

 

        -

(333,959)

$

(0.95)

Expired during the period

         -

 

        -

(156,148)

$

(0.82)

 

 

 

 

 

 

 

Balance, September 30

8,676,142 

$

1.53 
8,676,142 

$

1.53 

 

Schedule Of Fair Value Of Warrants Issued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value as of:

Warrant Issuance:

 

September 30, 2012

December 31, 2011

Transaction Date

December 18, 2007 financing

 

$

-     

$

 -     

$

1,392,476 

March 20, 2008 financing

 

 

-

 

-

 

190,917 

June 5, 2009 financing:

 

 

 

 

 

 

 

    Series I warrants

 

 

-

 

-

 

707,111 

    Series II warrants

 

 

-

 

-

 

1,315,626 

    Series III warrants

 

 

191,022 

 

89,756 

 

1,306,200 

    Warrants to placement agent

 

 

18,011 

 

8,893 

 

122,257 

October 23, 2009 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

218,643 

 

129,221 

 

1,012,934 

    Warrants to placement agent

 

 

1,730 

 

714 

 

101,693 

June 30, 2010 financing

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

202,400 

 

89,800 

 

1,800,800 

    Warrants to placement agent

 

 

7,380 

 

2,320 

 

180,080 

March 31, 2011 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

873,667 

 

544,000 

 

2,826,666 

    Warrants to placement agent

 

 

11,417 

 

4,021 

 

97,667 

Total:

 

$

1,524,270 

$

868,725 

$

11,054,427 

 

Summary Of Shares Indexed To The Warrants

 

 

 

 

 

 

 

 

 

 

 

 

Number of Shares indexed as of:

Warrant Issuance

 

September 30, 2012

December 31, 2011

Transaction Date

December 18, 2007 financing

 

          -     

          -     

1,078,579 

March 20, 2008 financing

 

          -     

          -     

128,572 

June 5, 2009 financing:

 

 

 

 

    Series I warrants

 

-

-

2,222,222 

    Series II warrants

 

-

-

1,866,666 

    Series III warrants

 

1,555,555 
1,555,555 
1,555,555 

    Warrants to placement agent

 

132,143 
132,143 
142,857 

October 23, 2009 financing:

 

 

 

 

    Warrants to institutional investors

 

1,228,333 
1,228,333 
2,125,334 

    Warrants to placement agent

 

18,445 
18,445 
245,932 

June 30, 2010 financing

 

 

 

 

    Warrants to institutional investors

 

2,000,000 
2,000,000 
2,000,000 

    Warrants to placement agent

 

200,000 
200,000 
200,000 

March 31, 2011 financing:

 

 

 

 

    Warrants to institutional investors

 

3,333,333 
3,333,333 
3,333,333 

    Warrants to placement agent

 

208,333 
208,333 
208,333 

Total:

 

8,676,142 
8,676,142 
15,107,383 

 

Schedule Of Assumptions Used In Calculating Fair Value Of Warrants

 

 

 

 

 

 

 

 

 

 

 

December 18, 2007 financing:

 

September 30, 2012

December 31, 2011

Transaction Date

 

Trading market prices

 

$

 -

 

$

 -

 

$

1.75 

 

Estimated future volatility

 

 

-

 

 

-

 

 

143 

%

Dividend

 

 

-

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

-

 

 

-

 

 

3.27 

%

Equivalent volatility

 

 

-

 

 

-

 

 

106 

%

Equivalent risk-free rate

 

 

-

 

 

-

 

 

3.26 

%

Estimated additional shares to be issued upon dilutive event

 

 

-

 

 

-

 

 

98,838 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 20, 2008 financing:

 

September 30, 2012

December 31, 2011

Transaction Date

 

Trading market prices

 

$

 -

 

$

 -

 

$

2.14 

 

Estimated future volatility

 

 

-

 

 

-

 

 

142 

%

Dividend

 

 

-

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

-

 

 

-

 

 

1.95 

%

Equivalent volatility

 

 

-

 

 

-

 

 

97 

%

Equivalent risk-free rate

 

 

-

 

 

-

 

 

1.31 

%

Estimated additional shares to be                      issued upon dilutive event

 

 

-

 

 

-

 

 

7,479 

 

 

13. Warrants (cont’d)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 5, 2009 financing:

 

September 30, 2012

December 31, 2011

Transaction Date

 

Trading market prices

 

$

0.51 

 

$

0.38 

 

$

1.14 

 

Estimated future volatility

 

 

100 

%

 

98-100

%

 

100 

%

Dividend

 

 

-

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

0.29 

%

 

0.38 

%

 

0.63-4.31

%

Equivalent volatility

 

 

103-104

%

 

80-81

%

 

103-117

%

Equivalent risk-free rate

 

 

0.14 

%

 

0.14 

%

 

0.20-1.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

October 23, 2009 financing:

 

September 30, 2012

December 31, 2011

Transaction Date

 

Trading market prices

 

$

0.51 

 

$

0.38 

 

$

0.69 

 

Estimated future volatility

 

 

100 

%

 

98-100

%

 

100 

%

Dividend

 

 

-

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

0.17 

%

 

0.38-0.58

%

 

2.63-3.80

%

Equivalent volatility

 

 

96-106

%

 

72-81

%

 

98-99

%

Equivalent risk-free rate

 

 

0.11-0.16

%

 

0.08-0.16

%

 

0.93-1.16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2010 financing:

 

September 30, 2012

December 31, 2011

Transaction Date

 

Trading market prices

 

$

0.51 

 

$

0.38 

 

$

1.43 

 

Estimated future volatility

 

 

100 

%

 

86-100

%

 

100 

%

Dividend

 

 

-

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

0.17-0.29

%

 

0.38-0.58

%

 

1.78 

%

Equivalent volatility

 

 

102-106

%

 

72-79

%

 

98 

%

Equivalent risk-free rate

 

 

0.11-0.14

%

 

0.08-0.14

%

 

0.59 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2011 financing:

 

September 30, 2012

December 31, 2011

Transaction Date

 

Trading market prices

 

$

0.51 

 

$

0.38 

 

$

1.18 

 

Estimated future volatility

 

 

71-100

%

 

87-100

%

 

100 

%

Dividend

 

 

-

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

0.17-0.47

%

 

0.38-1.54

%

 

1.32-3.64

%

Equivalent volatility

 

 

102-106

%

 

72-90

%

 

79-96

%

Equivalent risk-free rate

 

 

0.11-0.22

%

 

0.08-0.28

%

 

0.39-1.09

%

 

Schedule Of Unrealized Gains Losses On Fair Value Of Warrants

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2012

Three Months Ended September 30, 2011

December 18, 2007 financing

 

$

   -

$

  -

March 20, 2008 financing

 

 

-

 

-

June 5, 2009 financing:

 

 

 

 

 

    Series I warrants

 

 

-

 

-

    Series II warrants

 

 

-

 

-

    Series III warrants

 

 

(172,355)

 

314,066 

    Warrants to placement agent

 

 

(16,121)

 

26,799 

October 23, 2009 financing:

 

 

-

 

 

    Warrants to institutional investors

 

 

(176,511)

 

292,712 

    Warrants to placement agent

 

 

(1,586)

 

3,528 

June 30, 2010 financing

 

 

-

 

 

    Warrants to institutional investors

 

 

(187,200)

 

356,200 

    Warrants to placement agent

 

 

(7,200)

 

25,340 

March 31, 2011 financing:

 

 

-

 

 

    Warrants to institutional investors

 

 

(624,000)

 

816,000 

    Warrants to placement agent

 

 

(10,959)

 

31,604 

Total:

 

$

(1,195,932)

$

1,866,249 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2012

Nine Months Ended September 30, 2011

Cumulative from March 19, 2001 (Inception) to September 30, 2012

December 18, 2007 financing

 

$

 -

$

 -

$

50,722 

March 20, 2008 financing

 

 

-

 

92,704 

 

160,063 

June 5, 2009 financing:

 

 

 

 

 

 

 

    Series I warrants

 

 

-

 

-

 

707,111 

    Series II warrants

 

 

-

 

-

 

(2,191,175)

    Series III warrants

 

 

(101,266)

 

265,222 

 

1,115,178 

    Warrants to placement agent

 

 

(9,118)

 

23,020 

 

89,866 

    Derivative loss at inception

 

 

-

 

-

 

(328,937)

October 23, 2009 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

(89,422)

 

114,727 

 

(254,949)

    Warrants to placement agent

 

 

(1,016)

 

(107,659)

 

(137,668)

June 30, 2010 financing

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

(112,600)

 

590,400 

 

1,598,400 

    Warrants to placement agent

 

 

(5,060)

 

82,640 

 

172,700 

March 31, 2011 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

(329,667)

 

876,666 

 

1,952,999 

    Warrants to placement agent

 

 

(7,396)

 

55,749 

 

86,250 

Total:

 

$

(655,545)

$

1,993,469 

$

3,020,560