Quarterly report pursuant to Section 13 or 15(d)

Warrants

v2.4.1.9
Warrants
3 Months Ended
Mar. 31, 2015
Warrants [Abstract]  
Warrants

10. Warrants

 

As discussed in Note 3, The Merger, Offering and Other Related Transactions, the Company issued during the Merger and PPO, warrants to purchase a total of 36,055,000 shares of common stock of which 30,300,000 were at an exercise price of $2.00 per share (the “Warrant Shares”), and the balance at $1.00 per share. These warrants contained “weighted average” anti-dilution protection in the event that we issued common stock or securities convertible into or exercisable for shares of common stock at a price lower than the subject warrant's exercise price, subject to certain customary exceptions, as well as customary provisions for adjustment in the event of stock splits, subdivision or combination, mergers, etc. The anti-dilution protection feature required the Company to record the then outstanding securities as a $10,613 liability. Due to the market price of the Company's common stock price exceeding the exercise price of the then outstanding warrants, the Company recorded a non-cash charge of $77,437 during the period ended March 31, 2014.

 

The factors utilized in re-valuing the warrants were as follows as of March 31, 2014:

 

Dividend yield    
     
Risk-free interest rate     0.90% - 1.73%  
Share price at final valuation     3.90  
Expected term (in years)     2.80- 4.80  
Volatility       79%  
Periodic rate       0.25% - 0.83%  
Periods in the model       10  

 

These warrants were amended in November 2014 to remove the price-based anti-dilution provision, among other things. Accordingly, the warrants are no longer recorded as a liability.

 

Warrant activity for the three month period ended March 31, 2015 is as follows:

 

Balance   Exercise     Term           Balance
 
Name December 31, 2014   Price     (Years)     Exercised     March 31, 2015  
Placement agent warrants 3,030,000     $ 1.00       5       (32,700 )     2,997,300  
Bridge warrants     2,600,000     $ 1.00       5               2,600,000  
PPO warrants     7,544,500     $ 2.00       5               7,544,500  
Pre Merger/PPO warrants     621,361     $ 1.38       various               621,361  
Total     13,795,861                       (32,700 )     13,763,161