Quarterly report pursuant to Section 13 or 15(d)

Warrants (Tables)

v3.19.2
Warrants (Tables)
6 Months Ended
Jun. 30, 2019
Warrants [Abstract]  
Summary Of Warrants Outstanding



 

 

 

 

 

 

 

 

 



 

Number of Warrants:

 

 

 

 

 

Warrant Issuance

 

June 30, 2019

 

December 31, 2018

 

Exercise Price

 

Expiration Date

Liability-classified Warrants

 

 

 

 

 

 

 

 

 

January 2014 Investors

 

 -

 

39,683 

 

$

153.60 

 

Jan. 2019

November 2015 Investors

 

104,168 

 

104,168 

 

$

63.60 

 

May 2021

November 2015 Placement Agent

 

279 

 

279 

 

$

63.60 

 

Nov. 2020

March 2016 Investors

 

50,651 

 

50,651 

 

$

50.40 

 

Sept. 2021

September 2016 Investors

 

67,084 

 

67,084 

 

$

36.00 

 

Mar. 2022

June 2017 Investors

 

126,264 

 

126,264 

 

$

48.00 

 

Dec. 2022

June 2017 Placement Agent

 

15,153 

 

15,153 

 

$

49.50 

 

Jun. 2022

October 2017 Investors

 

136,058 

 

136,058 

 

$

34.20 

 

Apr. 2023

October 2017 Placement Agent

 

16,327 

 

16,327 

 

$

36.72 

 

Oct. 2022

Total liability classified warrants

 

515,984 

 

555,667 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

Equity-classified Warrants

 

 

 

 

 

 

 

 

 

October 2018 Investors

 

480,771 

 

480,771 

 

$

20.04 

 

Apr. 2024

October 2018 Placement Agent

 

28,848 

 

28,848 

 

$

19.50 

 

Oct. 2023

January 2019 Investors

 

895,886 

 

 -

 

$

9.60 

 

Jan. 2024

Total equity-classified warrants

 

1,405,505 

 

509,619 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

Total outstanding warrants

 

1,921,489 

 

1,065,286 

 

 

 

 

 



Summary Of Changes In Warrants Outstanding During The Period



 

 

 

 

 

 

 

 



Number of Warrants

 

 

 



Liability-classified

 

Equity- classified

 

Total

 

Weighted average exercise price

Balance, January 1, 2019

555,667 

 

509,619 

 

1,065,286 

 

$

37.52 

Issued during the period

 -

 

895,886 

 

895,886 

 

$

9.60 

Exercised during the period

 -

 

 -

 

 -

 

$

 -

Expired during the period

(39,683)

 

 -

 

(39,683)

 

$

153.60 



 

 

 

 

 

 

 

 

Balance, June 30, 2019

515,984 

 

1,405,505 

 

1,921,489 

 

$

22.10 



Schedule Of Fair Value Of Warrants Issued



 

 

 

 

 



 

Fair Value as of:

Warrant Issuance:

 

June 30, 2019

December 31, 2018

November 2015 Investors

 

$

10,765 

$

234,918 

November 2015 Placement Agent

 

 

 -

 

435 

March 2016 Investor

 

 

12,426 

 

160,099 

September 2016 Investors

 

 

43,752 

 

333,834 

June 2017 Investors

 

 

105,374 

 

623,324 

June 2017 Placement Agent

 

 

8,685 

 

65,149 

October 2017 Investors

 

 

169,925 

 

801,551 

October 2017 Placement Agent

 

 

15,805 

 

88,276 

Total:

 

$

366,732 

$

2,307,586 



Schedule Of Assumptions Used In Calculating Fair Value Of Warrants



 

 

 

 

 

 

 



 

 

 

 

 

 

 



 

June 30, 2019

December 31, 2018

Trading market prices

 

$

5.16 

 

$

11.16 

 

Estimated future volatility

 

 

102 

%

 

105 

%

Dividend

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

1.59-1.76

%

 

2.35-2.53

%

Equivalent volatility

 

 

84-87 

%

 

99-104 

%

Equivalent risk-free rate

 

 

1.86-1.98

%

 

2.51-2.55

%

Fundamental transaction likelihood, at end of warrant term

 

 

%

 

%



Schedule Of Unrealized Gain/(Loss) On Fair Value Of Warrants



 

 

 

 

 

 

 

 



For the Three Months Ended June 30,

For the Six Months Ended
June 30,



 

2019

 

2018

 

2019

 

2018

Expired Warrants

$

 -

$

26 

$

 -

$

64,307 

November 2015 Investors

 

27,069 

 

213,847 

 

224,153 

 

854,801 

November 2015 Placement Agent

 

55 

 

556 

 

435 

 

2,134 

March 2016 Investors

 

32,874 

 

112,581 

 

147,673 

 

440,035 

September 2016 Investors

 

72,213 

 

137,110 

 

290,082 

 

571,485 

June 2017 Investors

 

129,559 

 

278,040 

 

517,950 

 

1,101,211 

June 2017 Placement Agent

 

14,553 

 

31,031 

 

56,464 

 

128,340 

October 2017 Investors

 

135,125 

 

288,231 

 

631,626 

 

1,160,577 

October 2017 Placement Agent

 

16,035 

 

34,278 

 

72,471 

 

139,306 

Total:

$

427,483 

$

1,095,700 

$

1,940,854 

$

4,462,196