Annual report pursuant to Section 13 and 15(d)

Warrants (Tables)

v3.10.0.1
Warrants (Tables)
12 Months Ended
Dec. 31, 2018
Warrants [Abstract]  
Summary Of Warrants Outstanding



 

 

 

 

 

 

 

 

 



 

Number of Warrants:

 

 

 

 

 

Warrant Issuance

 

December 31, 2018

 

December 31, 2017

 

Exercise Price

 

Expiration Date

Liability-classified Warrants

 

 

 

 

 

 

 

 

 

July 2013 Investor Warrants

 

 -

 

200,000 

 

$

5.90 

 

July 2018

October 2013 Investor Warrants

 

 -

 

231,732 

 

$

5.75 

 

Oct. 2018

January 2014 Investor Warrants

 

476,193 

 

476,193 

 

$

12.80 

 

Jan. 2019

November 2015 Investor Warrants

 

1,250,001 

 

1,250,001 

 

$

5.30 

 

May 2021

November 2015 Placement Agent Warrants 

 

3,334 

 

3,334 

 

$

5.30 

 

Nov. 2020

March 2016 Investor Warrants

 

607,806 

 

607,806 

 

$

4.20 

 

Sept. 2021

September 2016 Investor Warrants

 

805,000 

 

805,000 

 

$

3.00 

 

Mar. 2022

June 2017 Investor Warrants

 

1,515,152 

 

1,515,152 

 

$

4.00 

 

Dec. 2022

June 2017 Placement Agent Warrants

 

181,818 

 

181,818 

 

$

4.13 

 

Jun. 2022

October 2017 Investor Warrants

 

1,632,654 

 

1,632,654 

 

$

2.85 

 

Apr. 2023

October 2017 Placement Agent Warrants

 

195,919 

 

195,919 

 

$

3.06 

 

Oct. 2022

Total liability classified warrants

 

6,667,877 

 

7,099,609 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

Equity-classified Warrants

 

 

 

 

 

 

 

 

 

October 2018 Investor Warrants

 

5,769,231 

 

 -

 

$

1.67 

 

Apr. 2024

October 2018 Placement Agent Warrants

 

346,154 

 

 -

 

$

1.63 

 

Oct. 2023

Total equity-classified warrants

 

6,115,385 

 

 -

 

 

 

 

 



 

 

 

 

 

 

 

 

 

Total outstanding warrants

 

12,783,262 

 

7,099,609 

 

 

 

 

 



Summary Of Changes In Warrants Outstanding During The Period



 

 

 

 

 

 

 

 



Number of Warrants

 

 

 



Liability-classified

 

Equity- classified

 

Total

 

Weighted average exercise price

Balance, January 1

7,099,609 

 

 -

 

7,099,609 

 

$

4.55 

Issued during the period

 -

 

6,115,385 

 

6,115,385 

 

$

1.67 

Exercised during the period

 -

 

 -

 

 -

 

$

 -

Expired during the period

(431,732)

 

 -

 

(431,732)

 

$

5.82 



 

 

 

 

 

 

 

 

Balance, December 31

6,667,877 

 

6,115,385 

 

12,783,262 

 

$

4.55 



Schedule Of Fair Value Of Warrants Issued



 

 

 

 

 



 

Fair Value as of:

Warrant Issuance:

 

December 31, 2018

December 31, 2017

July 2013 Investor Warrants

 

$

 -

$

8,762 

October 2013 Investor Warrants

 

 

 -

 

26,288 

January 2014 Investor Warrants

 

 

 -

 

29,257 

November 2015 Investor Warrants

 

 

234,918 

 

1,260,050 

November 2015 Placement Agent Warrants 

 

 

435 

 

2,936 

March 2016 Investor Warrants

 

 

160,099 

 

697,554 

September 2016 Investor Warrants

 

 

333,834 

 

1,054,083 

June 2017 Investor Warrants

 

 

623,324 

 

1,981,864 

June 2017 Placement Agent Warrants

 

 

65,149 

 

221,591 

October 2017 Investor Warrants

 

 

801,551 

 

2,305,552 

October 2017 Placement Agent Warrants

 

 

88,276 

 

265,698 

Total:

 

$

2,307,586 

$

7,853,635 



Schedule Of Assumptions Used In Calculating Fair Value Of Warrants



 

 

 

 

 

 

 



 

December 31, 2018

December 31, 2017

Trading market prices

 

$

0.93 

 

$

2.02 

 

Estimated future volatility

 

 

105 

%

 

104 

%

Dividend

 

 

-

 

 

-

 

Estimated future risk-free rate

 

 

2.35-2.53

%

 

2.14-2.45

%

Equivalent volatility

 

 

99-104 

%

 

85-104 

%

Equivalent risk-free rate

 

 

2.51-2.55

%

 

1.30-1.89

%



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



 

 

 

 



For the Year Ended December 31,



 

2018

 

2017

Expired and Fully Exercised Warrants

$

 -

$

(855,000)

July 2013 Investor Warrants

 

8,762 

 

(6,702)

October 2013 Investor Warrants

 

26,288 

 

(22,580)

January 2014 Investor Warrants

 

29,257 

 

(28,543)

November 2015 Investor Warrants

 

1,025,132 

 

(999,550)

November 2015 Placement Agent Warrants 

 

2,501 

 

(365,748)

March 2016 Investor Warrants

 

537,455 

 

(2,708,163)

September 2016 Investor Warrants

 

720,249 

 

(4,571,872)

June 2017 Investor Warrants

 

1,358,540 

 

1,691,304 

June 2017 Placement Agent Warrants

 

156,442 

 

212,729 

October 2017 Investor Warrants

 

1,504,001 

 

54,907 

October 2017 Placement Agent Warrants

 

177,422 

 

5,056 

Total:

$

5,546,049 

$

(7,594,162)