Quarterly report pursuant to Section 13 or 15(d)

Warrants (Tables)

v2.4.0.8
Warrants (Tables)
6 Months Ended
Jun. 30, 2013
Warrants [Abstract]  
Summary Of Changes In Warrants Outstanding During The Period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013

2012

 

Number of warrants

Weighted average exercise price

Number of warrants

Weighted average exercise price

Balance, January 1

21,656,142

$

0.89 
8,676,142 

$

1.53 

Issued during the period

 -

 

 -

 -

$

 -

Exercised during the period

(56,650)

 

0.47 

 -

$

 -

Expired during the period

         -

 

        -

 -

$

 -

 

 

 

 

 

 

 

Balance, June 30

21,599,492

$

0.89 
8,676,142 

$

1.53 

 

Schedule Of Fair Value Of Warrants Issued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value as of:

Warrant Issuance:

 

June 30, 2013

December 31, 2012

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

 

 

5,242 

 

35,311 

 

1,306,200 

    Warrants to placement agent

 

 

687 

 

3,489 

 

122,257 

October 23, 2009 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

47,414 

 

73,454 

 

1,012,934 

    Warrants to placement agent

 

 

 -

 

41 

 

101,693 

June 30, 2010 financing

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

3,200 

 

12,200 

 

1,800,800 

    Warrants to placement agent

 

 

 -

 

20 

 

180,080 

March 31, 2011 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

326,333 

 

306,333 

 

2,826,666 

    Warrants to placement agent

 

 

 -

 

83 

 

97,667 

December 4, 2012 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

3,084,411 

 

2,263,910 

 

2,474,120 

    Warrants to placement agent

 

 

195,712 

 

147,224 

 

163,096 

Total:

 

$

3,662,999 

$

2,842,065 

$

13,691,643 

 

Summary Of Shares Indexed To The Warrants

 

 

 

 

 

 

 

 

 

 

 

 

Number of Shares indexed as of:

Warrant Issuance

 

June 30, 2013

December 31, 2012

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 

December 4, 2012 financing:

 

 

 

 

    Warrants to institutional investors

 

12,043,350 
12,100,000 
12,100,000 

    Warrants to placement agent

 

880,000 
880,000 
880,000 

Total:

 

21,599,492 
21,656,142 
28,087,383 

 

Schedule Of Assumptions Used In Calculating Fair Value Of Warrants

 

 

 

 

 

 

 

 

 

 

 

 

Number of Shares indexed as of:

Warrant Issuance

 

June 30, 2013

December 31, 2012

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 

December 4, 2012 financing:

 

 

 

 

    Warrants to institutional investors

 

12,043,350 
12,100,000 
12,100,000 

    Warrants to placement agent

 

880,000 
880,000 
880,000 

Total:

 

21,599,492 
21,656,142 
28,087,383 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 18, 2007 financing:

 

June 30, 2013

December 31, 2012

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:

 

June 30, 2013

December 31, 2012

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 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 5, 2009 financing:

 

June 30, 2013

December 31, 2012

Transaction Date

 

Trading market prices

 

$

0.44 

 

$

0.31 

 

$

1.14 

 

Estimated future volatility

 

 

88-100

%

 

100 

%

 

100 

%

Dividend

 

 

-

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

0.15 

%

 

0.16 

%

 

0.63-4.31

%

Equivalent volatility

 

 

61-62

%

 

92 

%

 

103-117

%

Equivalent risk-free rate

 

 

0.07-0.08

%

 

0.11 

%

 

0.20-1.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

October 23, 2009 financing:

 

June 30, 2013

December 31, 2012

Transaction Date

 

Trading market prices

 

$

0.44 

 

$

0.31 

 

$

0.69 

 

Estimated future volatility

 

 

100 

%

 

100 

%

 

100 

%

Dividend

 

 

-

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

0.15 

%

 

0.16-0.34

%

 

2.63-3.80

%

Equivalent volatility

 

 

68-70

%

 

74-93

%

 

98-99

%

Equivalent risk-free rate

 

 

0.02-0.10

%

 

0.06-0.13

%

 

0.93-1.16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2010 financing:

 

June 30, 2013

December 31, 2012

Transaction Date

 

Trading market prices

 

$

0.44 

 

$

0.31 

 

$

1.43 

 

Estimated future volatility

 

 

86-100

%

 

100 

%

 

100 

%

Dividend

 

 

-

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

0.15 

%

 

0.16-0.34

%

 

1.78 

%

Equivalent volatility

 

 

61-70

%

 

74-75

%

 

98 

%

Equivalent risk-free rate

 

 

0.02-0.08

%

 

0.06 

%

 

0.59 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2011 financing:

 

June 30, 2013

December 31, 2012

Transaction Date

 

Trading market prices

 

$

0.44 

 

$

0.31 

 

$

1.18 

 

Estimated future volatility

 

 

91-100

%

 

93-100

%

 

100 

%

Dividend

 

 

-

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

0.15-1.26

%

 

0.16-0.58

%

 

1.32-3.64

%

Equivalent volatility

 

 

70-75

%

 

74-89

%

 

79-96

%

Equivalent risk-free rate

 

 

0.02-0.28

%

 

0.06-0.23

%

 

0.39-1.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 4, 2012 financing:

 

June 30, 2013

December 31, 2012

Transaction Date

 

Trading market prices

 

$

0.44 

 

$

0.31 

 

$

0.30-0.33

 

Estimated future volatility

 

 

75-100

%

 

85-100

%

 

100 

%

Dividend

 

 

-

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

1.26-2.54

%

 

0.58-1.26

%

 

0.52-1.065

%

Equivalent volatility

 

 

74-78

%

 

88 

%

 

88-90

%

Equivalent risk-free rate

 

 

0.28-0.45

%

 

0.21-0.32

%

 

0.22-0.31

%

 

Schedule Of Unrealized Gains Losses On Fair Value Of Warrants

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

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2013

Three Months Ended June 30, 2012

December 18, 2007 financing

 

$

   -

$

  -

March 20, 2008 financing

 

 

-

 

-

June 5, 2009 financing:

 

 

 

 

 

    Series I warrants

 

 

-

 

-

    Series II warrants

 

 

-

 

-

    Series III warrants

 

 

47 

 

85,711 

    Warrants to placement agent

 

 

(53)

 

8,668 

October 23, 2009 financing:

 

 

-

 

 

    Warrants to institutional investors

 

 

(15,355)

 

129,220 

    Warrants to placement agent

 

 

 -

 

1,298 

June 30, 2010 financing

 

 

 

 

 

    Warrants to institutional investors

 

 

200 

 

92,400 

    Warrants to placement agent

 

 

 -

 

2,160 

March 31, 2011 financing:

 

 

 

 

 

    Warrants to institutional investors

 

 

(116,666)

 

478,666 

    Warrants to placement agent

 

 

 -

 

4,125 

December 4, 2012 financing:

 

 

 

 

 

    Warrants to institutional investors

 

 

(1,004,301)

 

 -

    Warrants to placement agent

 

 

(70,528)

 

 -

Total:

 

$

(1,206,656)

$

802,248 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2013

Six Months Ended June 30, 2012

Cumulative from March 19, 2001 (Inception) to     June 30, 2013

December 18, 2007 financing

 

$

 -

$

 -

$

50,722 

March 20, 2008 financing

 

 

-

 

 -

 

160,063 

June 5, 2009 financing:

 

 

 

 

 

 

 

    Series I warrants

 

 

-

 

-

 

707,111 

    Series II warrants

 

 

-

 

-

 

(2,191,175)

    Series III warrants

 

 

30,069 

 

71,089 

 

1,300,958 

    Warrants to placement agent

 

 

2,802 

 

7,003 

 

107,190 

    Derivative loss at inception

 

 

-

 

-

 

(328,937)

October 23, 2009 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

26,040 

 

87,089 

 

(83,720)

    Warrants to placement agent

 

 

41 

 

570 

 

(135,938)

June 30, 2010 financing

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

9,000 

 

74,600 

 

1,797,600 

    Warrants to placement agent

 

 

20 

 

2,140 

 

180,080 

March 31, 2011 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

(20,000)

 

294,333 

 

2,500,333 

    Warrants to placement agent

 

 

83 

 

3,563 

 

97,667 

December 4, 2012 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

(837,321)

 

 -

 

(627,111)

    Warrants to placement agent

 

 

(48,488)

 

 -

 

(32,616)

Total:

 

$

(837,754)

$

540,387 

$

3,502,227