Quarterly report pursuant to Section 13 or 15(d)

Warrants (Tables)

v2.4.0.8
Warrants (Tables)
3 Months Ended
Mar. 31, 2014
Warrants [Abstract]  
Summary Of Changes In Warrants Outstanding During The Period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

2013

 

Number of warrants

Weighted average exercise price

Number of warrants

Weighted average exercise price

Balance, January 1

24,968,868

$

0.86 
21,656,142 

$

0.89 

Issued during the period

4,761,905

$

1.28 

 -

$

 -

Exercised during the period

(10,808,871)

$

0.52 

 -

$

 -

Expired during the period

 -

$

 -

 -

$

 -

 

 

 

 

 

 

 

Balance, March 31

18,921,902

$

1.16 
21,656,142 

$

0.89 

 

Schedule Of Fair Value Of Warrants Issued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value as of:

Warrant Issuance:

 

March 31, 2014

December 31, 2013

Transaction Date

Exercised and Expired Warrants

 

$

-     

$

 -     

$

3,985,570 

June 5, 2009 financing:

 

 

 

 

 

 

 

    Series III warrants

 

 

80,889 

 

11 

 

1,306,200 

    Warrants to placement agent

 

 

8,484 

 

 

122,257 

October 23, 2009 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

316,159 

 

19,689 

 

1,012,934 

June 30, 2010 financing

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

61,000 

 

10 

 

1,800,800 

March 31, 2011 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

1,785,333 

 

311,360 

 

2,826,666 

December 4, 2012 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

195,651 

 

2,124,444 

 

2,474,120 

    Warrants to placement agent

 

 

32,964 

 

222,286 

 

163,096 

July 26, 2013 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

1,716,200 

 

1,148,390 

 

1,295,952 

    Warrants to placement agent

 

 

89,253 

 

83,808 

 

110,489 

October 16, 2013 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

3,091,430 

 

1,051,454 

 

1,070,193 

    Warrants to placement agent

 

 

289,869 

 

72,605 

 

87,368 

January 21, 2014 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

3,623,334 

 

 -

 

3,691,429 

Total:

 

$

11,290,566 

$

5,034,058 

$

19,947,074 

 

Summary Of Shares Indexed To The Warrants

 

 

 

 

 

 

 

 

 

 

 

 

Number of Shares indexed as of:

Warrant Issuance

 

March 31, 2014

December 31, 2013

Transaction Date

Exercised and Expired Warrants

 

          -     

          -     

5,950,304 

June 5, 2009 financing:

 

 

 

 

    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

 

778,333 
1,228,333 
2,125,334 

June 30, 2010 financing

 

 

 

 

    Warrants to institutional investors

 

2,000,000 
2,000,000 
2,000,000 

March 31, 2011 financing:

 

 

 

 

    Warrants to institutional investors

 

3,333,333 
3,333,333 
3,333,333 

December 4, 2012 financing:

 

 

 

 

    Warrants to institutional investors

 

221,600 
7,418,503 
12,100,000 

    Warrants to placement agent

 

40,000 
880,000 
880,000 

July 26, 2013 financing:

 

 

 

 

    Warrants to institutional investors

 

2,000,000 
3,990,000 
3,990,000 

    Warrants to placement agent

 

124,032 
456,000 
456,000 

October 16, 2013 financing:

 

 

 

 

    Warrants to institutional investors

 

3,567,309 
3,567,309 
3,567,308 

    Warrants to placement agent

 

407,692 
407,692 
407,692 

January 21, 2014 financing:

 

 

 

 

    Warrants to institutional investors

 

4,761,905 

 -

4,761,905 

Total:

 

18,921,902 
24,968,868 
41,270,288 

 

Schedule Of Assumptions Used In Calculating Fair Value Of Warrants

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exercised and Expired Warrants

 

March 31, 2014

December 31, 2013

Transaction Date

 

Trading market prices

 

$

 -

 

$

 -

 

$

1.75-2.14

 

Estimated future volatility

 

 

-

 

 

-

 

 

142-143

%

Dividend

 

 

-

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

-

 

 

-

 

 

1.95-3.27

%

Equivalent volatility

 

 

-

 

 

-

 

 

97-106

%

Equivalent risk-free rate

 

 

-

 

 

-

 

 

1.31-3.26

%

Estimated additional shares to be issued upon dilutive event

 

 

-

 

 

-

 

 

7,479-98,838

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 5, 2009 financing:

 

March 31, 2014

December 31, 2013

Transaction Date

 

Trading market prices

 

$

1.08 

 

$

0.51 

 

$

1.14 

 

Estimated future volatility

 

 

110 

%

 

109 

%

 

100 

%

Dividend

 

 

-

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

0.13 

%

 

0.13 

%

 

0.63-4.31

%

Equivalent volatility

 

 

89-90

%

 

43-45

%

 

103-117

%

Equivalent risk-free rate

 

 

0.02 

%

 

0.05-0.06

%

 

0.20-1.44

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

October 23, 2009 financing:

 

March 31, 2014

December 31, 2013

Transaction Date

 

Trading market prices

 

$

1.08 

 

$

0.51 

 

$

0.69 

 

Estimated future volatility

 

 

110 

%

 

109 

%

 

100 

%

Dividend

 

 

-

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

0.13 

%

 

0.13 

%

 

2.63-3.80

%

Equivalent volatility

 

 

119 

%

 

57 

%

 

98-99

%

Equivalent risk-free rate

 

 

0.05 

%

 

0.07 

%

 

0.93-1.16

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2010 financing:

 

March 31, 2014

December 31, 2013

Transaction Date

 

Trading market prices

 

$

1.08 

 

$

0.51 

 

$

1.43 

 

Estimated future volatility

 

 

110 

%

 

109 

%

 

100 

%

Dividend

 

 

-

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

0.13 

%

 

0.13 

%

 

1.78 

%

Equivalent volatility

 

 

89 

%

 

49 

%

 

98 

%

Equivalent risk-free rate

 

 

0.03 

%

 

0.06 

%

 

0.59 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2011 financing:

 

March 31, 2014

December 31, 2013

Transaction Date

 

Trading market prices

 

$

1.08 

 

$

0.51 

 

$

1.18 

 

Estimated future volatility

 

 

110 

%

 

109 

%

 

100 

%

Dividend

 

 

-

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

1.82 

%

 

1.58 

%

 

1.32-3.64

%

Equivalent volatility

 

 

98 

%

 

71 

%

 

79-96

%

Equivalent risk-free rate

 

 

0.23 

%

 

0.27 

%

 

0.39-1.09

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 4, 2012 financing:

 

March 31, 2014

December 31, 2013

Transaction Date

 

Trading market prices

 

$

1.08 

 

$

0.51 

 

$

0.30-0.33

 

Estimated future volatility

 

 

110 

%

 

109 

%

 

100 

%

Dividend

 

 

-

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

1.82-2.56

%

 

1.58-2.72

%

 

0.52-1.065

%

Equivalent volatility

 

 

100-106

%

 

69-73

%

 

88-90

%

Equivalent risk-free rate

 

 

0.20-0.43

%

 

0.22-0.40

%

 

0.22-0.31

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July 26, 2013 financing:

 

March 31, 2014

December 31, 2013

Transaction Date

 

Trading market prices

 

$

1.08 

 

 

0.51 

 

$

0.53 

 

Dividend

 

 

-

 

 

-

 

 

-

 

Equivalent volatility

 

 

100-102

%

 

69-77

%

 

78-80

%

Equivalent risk-free rate

 

 

0.20-0.54

%

 

0.22-0.62

%

 

0.20-0.48

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

October 16, 2013 financing:

 

March 31, 2014

December 31, 2013

Transaction Date

 

Trading market prices

 

$

1.08 

 

 

0.51 

 

$

0.49 

 

Dividend

 

 

-

 

 

-

 

 

-

 

Equivalent volatility

 

 

100-101

%

 

69-76

%

 

81-83

%

Equivalent risk-free rate

 

 

0.20-0.58

%

 

0.20-0.52

%

 

0.21-0.55

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 21, 2014 financing:

 

March 31, 2014

December 31, 2013

Transaction Date

 

Trading market prices

 

$

1.08 

 

 

-

 

$

1.09 

 

Dividend

 

 

-

 

 

-

 

 

-

 

Equivalent volatility

 

 

99 

%

 

-

 

 

98 

%

Equivalent risk-free rate

 

 

0.63 

%

 

-

 

 

0.62 

%

 

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 March 31, 2014

Three Months Ended March 31, 2013

Cumulative from March 19, 2001 (Inception) to March 31, 2014

Exercised and Expired Warrants

 

$

 -

$

144 

$

(1,460,407)

June 5, 2009 financing:

 

 

 

 

 

 

 

    Series III warrants

 

 

(80,878)

 

30,022 

 

1,225,311 

    Warrants to placement agent

 

 

(8,483)

 

2,855 

 

99,393 

October 23, 2009 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

(593,950)

 

41,395 

 

(649,945)

June 30, 2010 financing

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

(60,990)

 

8,800 

 

1,739,800 

March 31, 2011 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

(1,473,973)

 

96,666 

 

1,041,333 

December 4, 2012 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

(4,225,702)

 

166,980 

 

(5,613,687)

    Warrants to placement agent

 

 

(533,250)

 

22,040 

 

(592,440)

July 26, 2013 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

(2,200,617)

 

 -

 

(2,053,055)

    Warrants to placement agent

 

 

(293,538)

 

 -

 

(266,857)

October 16, 2013 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

(2,039,976)

 

 -

 

(2,021,237)

    Warrants to placement agent

 

 

(217,262)

 

 -

 

(202,501)

January 21, 2014 financing:

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 

68,095 

 

 -

 

68,095 

Total:

 

$

(11,660,524)

$

368,902 

$

(8,686,197)