Annual report pursuant to Section 13 and 15(d)

Warrants

v3.19.3.a.u2
Warrants
12 Months Ended
Dec. 31, 2019
Warrants [Abstract]  
Warrants

12. Warrants

The following table summarizes the Company’s outstanding warrants to purchase common stock as of December 31, 2019 and 2018





 

 

 

 

 

 

 

 

 



 

Number of Warrants:

 

 

 

 

 

Warrant Issuance

 

December 31, 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 

 

June 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 

 

 

 

 

 

The following table summarizes the Company’s warrant activity for the year ended December 31, 2019:





 

 

 

 

 

 

 

 



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, December 31, 2019

515,984 

 

1,405,505 

 

1,921,489 

 

$

22.10 

At December 31, 2019, the weighted average remaining contractual life of the outstanding warrants was 3.7 years.

Accounting for Liability-classified Warrants



The warrants issued to investors in the November 2015, March 2016 and September 2016 offerings contain a provision for net cash settlement in the event of a fundamental transaction (contractually defined to include a merger, sale of substantially all assets, tender offer or share exchange).  The warrant holder would have the option to receive cash equal to the fair value of the remaining unexercised portion of the warrant.  In addition, the warrants from these three and the June 2017 and October 2017 offerings contain a cashless exercise provision that is exercisable only in the event that a registration statement is not effective. That provision may not be operative if an effective registration statement is not available because an exemption under the U.S. securities laws may not be available to issue unregistered shares.  As a result, net cash settlement may be required, and these warrants require liability classification.



ASC 820 provides requirements for disclosure of liabilities that are measured at fair value on a recurring basis in periods subsequent to the initial recognition.  Fair values for warrants were determined using the Binomial Lattice (“Lattice”) valuation technique.  The Lattice model provides for dynamic assumptions regarding volatility and risk-free interest rates within the total period to maturity.  Accordingly, within the contractual term, the Company provided multiple date intervals over which multiple volatilities and risk-free interest rates were used.  These intervals allow the Lattice model to project outcomes along specific paths that consider volatilities and risk-free rates that would be more likely in an early exercise scenario.



Significant assumptions are determined as follows:

Trading market values—Published trading market values;

Exercise price—Stated exercise price;

Term—Remaining contractual term of the warrant;

Volatility—Historical trading volatility for periods consistent with the remaining terms; and

Risk-free rate—Yields on zero coupon government securities with remaining terms consistent with the remaining terms of the warrants.



Due to the fundamental transaction provision, which could provide for early redemption of the warrants, the model also considered the probability the Company would enter into a fundamental transaction during the remaining term of the warrant. Historically, the Company has considered the probability of a fundamental transaction occurring to be remote, however, in September 2019, the Company commenced a process to explore and evaluate strategic alternatives to enhance shareholder value, which could result in a fundamental transaction as defined by the warrant agreements. Therefore, the Company adjusted the likelihood and timing of its fundamental transaction  assumptions when calculating the fair values of the liability-classified warrants as of December 31, 2019.



The significant unobservable inputs used in the fair value measurement of the warrants include management’s estimate of the probability that a fundamental transaction may occur in the future.  Significant increases (decreases) in the probability of occurrence would result in a significantly higher (lower) fair value measurement.



The following table summarizes the fair value of the warrants as of the respective balance sheet dates:





 

 

 

 

 



 

Fair Value as of:

Warrant Issuance:

 

December 31, 2019

December 31, 2018

November 2015 Investors

 

$

55 

$

234,918 

November 2015 Placement Agent

 

 

 -

 

435 

March 2016 Investor

 

 

439 

 

160,099 

September 2016 Investors

 

 

3,196 

 

333,834 

June 2017 Investors

 

 

11,736 

 

623,324 

June 2017 Placement Agent

 

 

845 

 

65,149 

October 2017 Investors

 

 

23,772 

 

801,551 

October 2017 Placement Agent

 

 

1,674 

 

88,276 

Total:

 

$

41,717 

$

2,307,586 

The assumptions used in calculating the fair values of the warrants are as follows:









 

 

 

 

 

 

 



 

December 31, 2019

December 31, 2018

Trading market prices

 

$

1.91 

 

$

11.16 

 

Estimated future volatility

 

 

102 

%

 

105 

%

Dividend

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

1.57-1.72

%

 

2.35-2.53

%

Equivalent volatility

 

 

85-94 

%

 

99-104 

%

Equivalent risk-free rate

 

 

1.57-1.59

%

 

2.51-2.55

%

Fundamental transaction likelihood

 

 

50 

%

 

%

Fundamental transaction timing

 

 

April 2020

 

 

End of warrant term

 





Changes in the fair value of the warrant liabilities, carried at fair value, as reported as “unrealized gain on fair value of warrants” in the statement of operations:







 

 

 

 



For the Year Ended December 31,



 

2019

 

2018

Expired Warrants

$

 -

$

64,307 

November 2015 Investors

 

234,863 

 

1,025,132 

November 2015 Placement Agent

 

435 

 

2,501 

March 2016 Investors

 

159,660 

 

537,455 

September 2016 Investors

 

330,638 

 

720,249 

June 2017 Investors

 

611,588 

 

1,358,540 

June 2017 Placement Agent

 

64,304 

 

156,442 

October 2017 Investors

 

777,779 

 

1,504,001 

October 2017 Placement Agent

 

86,602 

 

177,422 

Total:

$

2,265,869 

$

5,546,049