|
3. Stockholders' Equity (Tables)
|
3 Months Ended |
|
Mar. 31, 2015
|
| Summary of Preferred Stock and Warrants |
| |
As of March 31, 2015 |
|
As of December 31, 2014 |
| |
Preferred Shares
Outstanding |
Liquidation Preference
(Per Share) |
Total Liquidation
Preference |
|
Preferred Shares
Outstanding |
Liquidation Preference
(Per Share) |
Total Liquidation
Preference |
| |
|
|
|
|
|
|
|
| Series B |
- |
- |
$ - |
|
454,546 |
$ 0.001 |
$ 455 |
| Series C-2 |
150,000 |
10.000 |
1,500,000 |
|
150,000 |
10.000 |
1,500,000 |
| Series C-3 |
136,500 |
10.000 |
1,365,000 |
|
179,000 |
10.000 |
1,790,000 |
| Series D |
73,962 |
21.000 |
1,553,202 |
|
73,962 |
21.000 |
1,553,202 |
| Series E |
89,623 |
49.200 |
4,409,452 |
|
92,440 |
49.200 |
4,548,048 |
| Total |
450,085 |
|
$ 8,827,654 |
|
949,948 |
|
$ 9,391,705 |
|
| Summary of Option Activity under Plan and Related Information |
| |
Three
Months Ended March 31, |
| |
2015 |
2014 |
| |
Shares |
WeightedAverage
ExercisePrice |
Shares |
WeightedAverage
ExercisePrice |
| Outstanding at beginning of period |
3,664,500 |
$ 1.25 |
3,453,630 |
$ 1.06 |
| Exercised |
(50,000) |
$ 2.51 |
(275,000) |
$ 0.78 |
| Forfeited |
(20,000) |
- |
- |
- |
| Expired |
- |
- |
(274,630) |
$ 3.16 |
| Granted |
420,000 |
$ 5.30 |
900,000 |
$ 2.05 |
| Outstanding at end of period |
4,014,500 |
$ 1.65 |
3,804,000 |
$ 1.16 |
| Options exercisable |
3,384,000 |
$ 1.34 |
2,765,000 |
$ 1.19 |
| Expected to vest |
530,881 |
$ 3.31 |
706,520 |
$ 1.08 |
| Weighted-average fair value of options granted during the period |
|
$ 3.84 |
|
$ 1.49 |
|
| Summary of Warrant Activity |
| |
Shares |
|
Weighted
Average
Exercise
Price |
|
Weighted Average Remaining Contractual Life |
| Outstanding at beginning of period |
11,520,762 |
|
$ 1.99 |
|
2.57 |
| Granted |
284,174 |
|
$ 6.99 |
|
4.93 |
| Expired |
(68,160) |
|
$ 3.44 |
|
- |
| Exercised |
(4,846,449) |
|
$ 1.72 |
|
- |
| Outstanding at end of period |
6,890,327 |
|
$ 2.38 |
|
2.50 |
|
| Stock options |
|
| Fair value assumptions for Black Sholes |
| |
Three Months Ended March 31, |
| |
2015 |
2014 |
| Expected Term |
5 10 years |
5 9.75 years |
| Volatility |
94% |
96% - 113% |
| Dividend yield |
0.0% |
0.0% |
| Risk-free interest rate |
1.47% - 2.11% |
1.51% - 2.88% |
|
| Warrants |
|
| Fair value assumptions for Black Sholes |
| Expected Term |
5 years |
| Volatility |
75.81% - 104.08% |
| Dividend yield |
0.0% |
| Risk-free interest rate |
0.01% - 1.61% |
|