Quarterly report pursuant to Section 13 or 15(d)

Warrants

v3.3.0.814
Warrants
9 Months Ended
Sep. 30, 2015
Warrants [Abstract]  
Warrants

9. 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, 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.


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 benefit of $15,773 and a non-cash charge of $1,206 for the three and nine months ended September 30, 2014, respectively. 

  

The assumptions utilized in re-valuing the warrants were as follows as of September 30, 2014:

 

Dividend yield    
      
Risk-free interest rate     0.72- 1.53 %
Share price at final valuation     0.84  
Expected term (in years)     2.30- 4.30  
Volatility       65-70 %
Periodic rate       0.17- 0.66 %
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 nine month period ended September 30, 2015 is as follows:

 

Balance   Exercise     Term           Balance
 
Name December 31, 2014   Price     (Years)     Exercised     September 30, 2015  
Placement agent warrants 3,030,000     $ 1.00       5       (48,700 )     2,981,300  
Bridge warrants     2,600,000     $ 1.00       3               2,600,000  
PPO warrants     7,544,500     $ 2.00       5               7,544,500  
Pre-Merger/PPO warrants*     621,361     $ 1.38       various       (2,720     618,641  
Total     13,795,861                       (51,420 )     13,744,441  

The Pre-Merger/PPO warrants all expire on May 20, 2023.