Quarterly report pursuant to Section 13 or 15(d)

Warrants (Tables)

v2.4.0.8
Warrants (Tables)
9 Months Ended
Sep. 30, 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 
4,446,000 

$

0.59 

Exercised during the period

(12,058,871)

$

0.52 
(2,798,950)

$

0.47 

Expired during the period

(3,687,698)

$

1.71 
(426,778)

$

1.67 

 

 

 

 

 

 

 

Balance, September 30

13,984,204

$

1.06 
22,876,414 

$

0.87 

 

Schedule Of Fair Value Of Warrants Issued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value as of:

Warrant Issuance:

 

September 30, 2014

December 31, 2013

June 5, 2009 financing:

 

 

 

 

 

    Series III warrants

 

$

 -

$

11 

    Warrants to placement agent

 

 

 -

 

October 23, 2009 financing:

 

 

 

 

 

    Warrants to institutional investors

 

 

11,169 

 

19,689 

June 30, 2010 financing:

 

 

 

 

 

    Warrants to institutional investors

 

 

 -

 

10 

March 31, 2011 financing:

 

 

 

 

 

    Warrants to institutional investors

 

 

734,147 

 

311,360 

December 4, 2012 financing:

 

 

 

 

 

    Warrants to institutional investors

 

 

122,573 

 

2,124,444 

    Warrants to placement agent

 

 

20,474 

 

222,286 

July 26, 2013 financing:

 

 

 

 

 

    Warrants to institutional investors

 

 

1,052,856 

 

1,148,390 

    Warrants to placement agent

 

 

50,056 

 

83,808 

October 16, 2013 financing:

 

 

 

 

 

    Warrants to institutional investors

 

 

1,252,183 

 

1,051,454 

    Warrants to placement agent

 

 

160,718 

 

72,605 

January 21, 2014 financing:

 

 

 

 

 

    Warrants to institutional investors

 

 

1,977,833 

 

 -

Total:

 

$

5,382,009 

$

5,034,058 

 

Summary Of Shares Indexed To The Warrants

 

 

 

 

 

 

 

 

 

 

Number of Shares indexed as of:

Warrant Issuance

 

September 30, 2014

December 31, 2013

June 5, 2009 financing:

 

 

 

    Series III warrants

 

 -

1,555,555 

    Warrants to placement agent

 

 -

132,143 

October 23, 2009 financing:

 

 

 

    Warrants to institutional investors

 

778,333 
1,228,333 

June 30, 2010 financing

 

 

 

    Warrants to institutional investors

 

 -

2,000,000 

March 31, 2011 financing:

 

 

 

    Warrants to institutional investors

 

3,333,333 
3,333,333 

December 4, 2012 financing:

 

 

 

    Warrants to institutional investors

 

221,600 
7,418,503 

    Warrants to placement agent

 

40,000 
880,000 

July 26, 2013 financing:

 

 

 

    Warrants to institutional investors

 

2,000,000 
3,990,000 

    Warrants to placement agent

 

124,032 
456,000 

October 16, 2013 financing:

 

 

 

    Warrants to institutional investors

 

2,317,309 
3,567,309 

    Warrants to placement agent

 

407,692 
407,692 

January 21, 2014 financing:

 

 

 

    Warrants to institutional investors

 

4,761,905 

 -

Total:

 

13,984,204 
24,968,868 

 

Schedule Of Assumptions Used In Calculating Fair Value Of Warrants

 

 

 

 

 

 

 

 

June 5, 2009 financing:

 

September 30, 2014

December 31, 2013

Trading market prices

 

$

 -

 

$

0.51 

 

Estimated future volatility

 

 

 -

 

 

109 

%

Dividend

 

 

 -

 

 

-

 

Estimated future risk-free rate

 

 

 -

 

 

0.13 

%

Equivalent volatility

 

 

 -

 

 

43-45

%

Equivalent risk-free rate

 

 

 -

 

 

0.05-0.06

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

October 23, 2009 financing:

 

September 30, 2014

December 31, 2013

Trading market prices

 

$

0.81 

 

$

0.51 

 

Estimated future volatility

 

 

109 

%

 

109 

%

Dividend

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

0.02 

%

 

0.13 

%

Equivalent volatility

 

 

84 

%

 

57 

%

Equivalent risk-free rate

 

 

0.01 

%

 

0.07 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2010 financing:

 

September 30, 2014

December 31, 2013

Trading market prices

 

$

 -

 

$

0.51 

 

Estimated future volatility

 

 

 -

 

 

109 

%

Dividend

 

 

 -

 

 

-

 

Estimated future risk-free rate

 

 

 -

 

 

0.13 

%

Equivalent volatility

 

 

 -

 

 

49 

%

Equivalent risk-free rate

 

 

 -

 

 

0.06 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2011 financing:

 

September 30, 2014

December 31, 2013

Trading market prices

 

$

0.81 

 

$

0.51 

 

Estimated future volatility

 

 

109 

%

 

109 

%

Dividend

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

1.03 

%

 

1.58 

%

Equivalent volatility

 

 

81 

%

 

71 

%

Equivalent risk-free rate

 

 

0.18 

%

 

0.27 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 4, 2012 financing:

 

September 30, 2014

December 31, 2013

Trading market prices

 

$

0.81 

 

$

0.51 

 

Estimated future volatility

 

 

109 

%

 

109 

%

Dividend

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

0.83-2.13

%

 

1.58-2.72

%

Equivalent volatility

 

 

84-85

%

 

69-73

%

Equivalent risk-free rate

 

 

0.14-0.40

%

 

0.22-0.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July 26, 2013 financing:

 

September 30, 2014

December 31, 2013

Trading market prices

 

$

0.81 

 

 

0.51 

 

Dividend

 

 

-

 

 

-

 

Equivalent volatility

 

 

83-84

%

 

69-77

%

Equivalent risk-free rate

 

 

0.14-0.53

%

 

0.22-0.62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

October 16, 2013 financing:

 

September 30, 2014

December 31, 2013

Trading market prices

 

$

0.81 

 

 

0.51 

 

Dividend

 

 

-

 

 

-

 

Equivalent volatility

 

 

83-84

%

 

69-76

%

Equivalent risk-free rate

 

 

0.14-0.57

%

 

0.20-0.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 21, 2014 financing:

 

September 30, 2014

December 31, 2013

Trading market prices

 

$

0.81 

 

 

-

 

Dividend

 

 

-

 

 

-

 

Equivalent volatility

 

 

81 

%

 

-

 

Equivalent risk-free rate

 

 

0.62 

%

 

-

 

 

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

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2014

Three Months Ended September 30, 2013

Nine Months Ended September 30, 2014

Nine Months Ended September 30, 2013

Exercised and Expired Warrants

$

 -

$

 -

$

 -

$

144 

June 5, 2009 financing:

 

 

 

 

 

 

 

 

    Series III warrants

 

 -

 

(5,336)

 

11 

 

24,733 

    Warrants to placement agent

 

 -

 

(410)

 

 

2,392 

October 23, 2009 financing:

 

-

 

 

 

 

 

 

    Warrants to institutional investors

 

20,943 

 

2,580 

 

(288,960)

 

28,620 

June 30, 2010 financing:

 

 

 

 

 

 

 

 

    Warrants to institutional investors

 

 -

 

(4,600)

 

10 

 

4,400 

March 31, 2011 financing:

 

 

 

 

 

 

 

 

    Warrants to institutional investors

 

325,303 

 

(33,334)

 

(422,787)

 

(53,334)

December 4, 2012 financing:

 

 

 

 

 

 

 

 

    Warrants to institutional investors

 

17,395 

 

(464,181)

 

(4,152,624)

 

(1,301,502)

    Warrants to placement agent

 

3,131 

 

(11,880)

 

(520,760)

 

(60,368)

July 26, 2013 financing:

 

 

 

 

 

 

 

 

    Warrants to institutional investors

 

162,082 

 

272,916 

 

(1,537,273)

 

272,916 

    Warrants to placement agent

 

10,238 

 

26,494 

 

(254,341)

 

26,494 

October 16, 2013 financing:

 

 

 

 

 

 

 

 

    Warrants to institutional investors

 

192,613 

 

 -

 

(1,242,527)

 

 -

    Warrants to placement agent

 

33,955 

 

 -

 

(88,111)

 

 -

January 21, 2014 financing:

 

 

 

 

 

 

 

 

    Warrants to institutional investors

 

435,734 

 

 -

 

1,713,596 

 

 -

Total:

$

1,201,394 

$

(217,751)

$

(6,793,765)

$

(1,055,505)