v2.4.0.8
Warrant Liabilities
6 Months Ended
Jun. 30, 2014
Warrant Liabilities [Abstract]  
Warrant Liabilities

Note 10. Warrant Liabilities


Warrants acquired in connection with the reverse merger, contain provisions that protect holders from a decline in the issue price of our common stock (or "down-round" provisions) or that contain net settlement provisions. The Company accounts for these warrants as liabilities instead of equity. Down-round provisions reduce the exercise or conversion price of a warrant or convertible instrument if a company either issues equity shares for a price that is lower than the exercise or conversion price of those instruments or issues new warrants or convertible instruments that have a lower exercise or conversion price. Net settlement provisions allow the holder of the warrant to surrender shares underlying the warrant equal to the exercise price as payment of its exercise price, instead of physically exercising the warrant by paying cash. The Company evaluates whether warrants to acquire its common stock contain provisions that protect holders from declines in the stock price or otherwise could result in modification of the exercise price and/or shares to be issued under the respective warrant agreements based on a variable that is not an input to the fair value of a "fixed-for-fixed" option.


On April 3, 2014, the Company issued 30,136,713 warrants with an exercise price of $0.0001 in connection with the $10,180,000 14% Senior Secured Promissory Note. As the note contained a variable share settlement provision, these warrants are recognized as a liability recorded at fair value.


The Company recognizes these warrants as liabilities at their fair value and remeasures them at fair value on each reporting date.


The assumptions used in connection with the valuation of warrants issued were as follows:


               

 

 

June 30,

 

April 3,

 

April 2,

 

 

 

2014

 

2014

 

2014

 

Number of shares underlying the warrants

 

77,862,807

 

30,136,713

 

47,726,094

 

Exercise price

 

$0.0001 - $0.80

 

$0.0001

 

$0.595 - $0.80

 

Volatility

 

111.17% - 199.57%

 

183.30%

 

134% - 158%

 

Risk-free interest rate

 

0.09% - 1.07%

 

0.11%

 

0.28% - 1.73%

 

Expected dividend yield

 

0.00%

 

0.00%

 

0.00%

 

Expected warrant life (years)

 

0.75 - 3.38

 

1

 

1.42 - 3.63

 

Stock price

 

$0.06

 

$0.08

 

$0.09

 


                                         

 

 

 

 

 

Acquisition

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Measurement

 

 

 

 

 

Increase

 

 

 

 

 

 

 

 

 

Date

 

 

 

 

 

(Decrease)

 

 

 

 

 

 

December 31,

 

 

April 2,

 

 

Initial

 

 

in

 

 

June 30,

 

 

 

2013

 

 

2014

 

 

Measurement

 

 

Fair Value

 

 

2014

 

2011 Unit Offering

 

$

-

 

 

$

1,242,333

 

 

$

-

 

 

$

(899,807

)

 

$

342,526

 

2011 Unit Offering Placement Agent

 

 

-

 

 

 

156,367

 

 

 

-

 

 

 

(113,254

)

 

 

43,113

 

2012 Bridge Warrant

 

 

-

 

 

 

20,690

 

 

 

-

 

 

 

(2,988

)

 

 

17,702

 

2012 Bridge Warrant Placement Agent

 

 

-

 

 

 

4,138

 

 

 

-

 

 

 

(598

)

 

 

3,540

 

2012 Unit Offering

 

 

-

 

 

 

137,178

 

 

 

-

 

 

 

(45,283

)

 

 

91,895

 

2012 Unit Offering Placement Agent

 

 

-

 

 

 

96,481

 

 

 

-

 

 

 

(34,436

)

 

 

62,045

 

2013 Merger related notes converted

 

 

-

 

 

 

11,608

 

 

 

-

 

 

 

(3,738

)

 

 

7,870

 

2014 Senior Note Purchase

 

 

-

 

 

 

-

 

 

 

2,407,930

 

 

 

(602,737

)

 

 

1,805,193

 

 

 

$

-

 

 

$

1,668,795

 

 

$

2,407,930

 

 

$

(1,702,841

)

 

$

2,373,884

 


The approximate $1,703,000 decrease in fair value of warrants is recognized as a gain in the Other (Income) Expense section of the Condensed Consolidated Statement of Operations. The gain is also recognized within the Corporate segment's results of operations.


Number of Warrants Subject to Remeasurement


                                         

 

 

Number of Warrants

 

 

 

 

 

 

April 2,

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

2014

 

 

Warrant

 

 

June 30,

 

 

 

2013

 

 

Acquisition

 

 

Additions

 

 

Reductions

 

 

2014

 

2011 Unit Offering

 

 

-

 

 

 

33,277,837

 

 

 

-

 

 

 

-

 

 

 

33,277,837

 

2011 Unit Offering Placement Agent

 

 

-

 

 

 

4,726,891

 

 

 

-

 

 

 

-

 

 

 

4,726,891

 

2012 Bridge Warrant

 

 

-

 

 

 

1,137,735

 

 

 

-

 

 

 

-

 

 

 

1,137,735

 

2012 Bridge Warrant Placement Agent

 

 

-

 

 

 

227,546

 

 

 

-

 

 

 

-

 

 

 

227,546

 

2012 Unit Offering

 

 

-

 

 

 

6,300,213

 

 

 

-

 

 

 

-

 

 

 

6,300,213

 

2012 Unit Offering Placement Agent

 

 

-

 

 

 

1,561,544

 

 

 

-

 

 

 

-

 

 

 

1,561,544

 

2013 Merger related notes converted

 

 

-

 

 

 

494,328

 

 

 

-

 

 

 

-

 

 

 

494,328

 

2014 Senior Note Purchase

 

 

-

 

 

 

-

 

 

 

30,136,713

 

 

 

-

 

 

 

30,136,713

 

 

 

 

-

 

 

 

47,726,094

 

 

 

30,136,713

 

 

 

-

 

 

 

77,862,807