Annual report pursuant to Section 13 and 15(d)

Warrants (Tables)

v2.4.1.9
Warrants (Tables)
12 Months Ended
Dec. 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 
8,421,001 

$

0.59 

Exercised during the period

(12,058,871)

$

0.52 
(4,681,497)

$

0.47 

Expired during the period

(4,466,031)

$

1.59 
(426,778)

$

1.67 

 

 

 

 

 

 

 

Balance, December 31

13,205,871

$

1.07 
24,968,868 

$

0.86 

 

Schedule Of Fair Value Of Warrants Issued

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value as of:

Warrant Issuance:

 

December 31, 2014

December 31, 2013

June 5, 2009 financing:

 

 

 

 

 

    Series III warrants

 

$

 -

$

11 

    Warrants to placement agent

 

 

 -

 

October 23, 2009 financing:

 

 

 

 

 

    Warrants to institutional investors

 

 

 -

 

19,689 

June 30, 2010 financing:

 

 

 

 

 

    Warrants to institutional investors

 

 

 -

 

10 

March 31, 2011 financing:

 

 

 

 

 

    Warrants to institutional investors

 

 

319,277 

 

311,360 

December 4, 2012 financing:

 

 

 

 

 

    Warrants to institutional investors

 

 

90,052 

 

2,124,444 

    Warrants to placement agent

 

 

14,595 

 

222,286 

July 26, 2013 financing:

 

 

 

 

 

    Warrants to institutional investors

 

 

788,314 

 

1,148,390 

    Warrants to placement agent

 

 

30,594 

 

83,808 

October 16, 2013 financing:

 

 

 

 

 

    Warrants to institutional investors

 

 

949,756 

 

1,051,454 

    Warrants to placement agent

 

 

96,563 

 

72,605 

January 21, 2014 financing:

 

 

 

 

 

    Warrants to institutional investors

 

 

1,479,200 

 

 -

Total:

 

$

3,768,351 

$

5,034,058 

 

Summary Of Shares Indexed To The Warrants

 

 

 

 

 

 

 

 

 

 

Number of Shares indexed as of:

Warrant Issuance

 

December 31, 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

 

 -

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:

 

13,205,871 
24,968,868 

 

Schedule Of Assumptions Used In Calculating Fair Value Of Warrants

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 5, 2009 financing:

 

December 31, 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:

 

December 31, 2014

December 31, 2013

Trading market prices

 

$

 -

 

$

0.51 

 

Estimated future volatility

 

 

 -

 

 

109 

%

Dividend

 

 

 -

 

 

-

 

Estimated future risk-free rate

 

 

 -

 

 

0.13 

%

Equivalent volatility

 

 

 -

 

 

57 

%

Equivalent risk-free rate

 

 

 -

 

 

0.07 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2010 financing:

 

December 31, 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:

 

December 31, 2014

December 31, 2013

Trading market prices

 

$

0.70 

 

$

0.51 

 

Estimated future volatility

 

 

108 

%

 

109 

%

Dividend

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

0.91 

%

 

1.58 

%

Equivalent volatility

 

 

67 

%

 

71 

%

Equivalent risk-free rate

 

 

0.22 

%

 

0.27 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 4, 2012 financing:

 

December 31, 2014

December 31, 2013

Trading market prices

 

$

0.70 

 

$

0.51 

 

Estimated future volatility

 

 

108 

%

 

109 

%

Dividend

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

0.74-1.90

%

 

1.58-2.72

%

Equivalent volatility

 

 

65-71

%

 

69-73

%

Equivalent risk-free rate

 

 

0.18-0.43

%

 

0.22-0.40

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

July 26, 2013 financing:

 

December 31, 2014

December 31, 2013

Trading market prices

 

$

0.70 

 

 

0.51 

 

Dividend

 

 

-

 

 

-

 

Equivalent volatility

 

 

65-74

%

 

69-77

%

Equivalent risk-free rate

 

 

0.18-0.55

%

 

0.22-0.62

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

October 16, 2013 financing:

 

December 31, 2014

December 31, 2013

Trading market prices

 

$

0.70 

 

 

0.51 

 

Dividend

 

 

-

 

 

-

 

Equivalent volatility

 

 

65-75

%

 

69-76

%

Equivalent risk-free rate

 

 

0.18-0.59

%

 

0.20-0.52

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

January 21, 2014 financing:

 

December 31, 2014

December 31, 2013

Trading market prices

 

$

0.70 

 

 

-

 

Dividend

 

 

-

 

 

-

 

Equivalent volatility

 

 

78 

%

 

-

 

Equivalent risk-free rate

 

 

0.63 

%

 

-

 

 

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 loss on fair value of warrants” in the statement of operations:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended

December 31, 2014

Year Ended

December 31, 2013

Exercised and Expired Warrants

$

 -

$

144 

June 5, 2009 financing:

 

 

 

 

    Series III warrants

 

11 

 

35,300 

    Warrants to placement agent

 

 

3,488 

October 23, 2009 financing:

 

 

 

 

    Warrants to institutional investors

 

(277,791)

 

53,765 

June 30, 2010 financing:

 

 

 

 

    Warrants to institutional investors

 

10 

 

12,190 

March 31, 2011 financing:

 

 

 

 

    Warrants to institutional investors

 

(7,917)

 

(5,027)

December 4, 2012 financing:

 

 

 

 

    Warrants to institutional investors

 

(4,120,103)

 

(1,598,195)

    Warrants to placement agent

 

(514,881)

 

(75,062)

July 26, 2013 financing:

 

 

 

 

    Warrants to institutional investors

 

(1,272,731)

 

147,562 

    Warrants to placement agent

 

(234,877)

 

26,681 

October 16, 2013 financing:

 

 

 

 

    Warrants to institutional investors

 

(940,100)

 

18,739 

    Warrants to placement agent

 

(23,956)

 

14,761 

January 21, 2014 financing:

 

 

 

 

    Warrants to institutional investors

 

2,212,227 

 

 -

Total:

$

(5,180,107)

$

(1,365,654)