XML 44 R17.htm IDEA: XBRL DOCUMENT v3.3.0.814
Stock Warrants
9 Months Ended
Sep. 30, 2015
Stockholders' Equity Note [Abstract]  
Stock Warrants
Note 11 — Stock Warrants
  
A summary of the various changes in warrants during the nine month period ended September 30, 2015 is as follows.
 
 
 
Number of
 
 
 
Shares
 
 
 
 
 
 
Warrants Outstanding at December 31, 2014
 
 
5,236,660
 
Exercised During the Period
 
 
(4,721,517)
 
Issued During the Period
 
 
60,000
 
Expired During the Period
 
 
(14,814)
 
 
 
 
 
 
Warrants Outstanding, September 30, 2015
 
 
560,329
 
 
The outstanding warrants as of September 30, 2015 expire from December 31, 2015 to August 5, 2018. The weighted average remaining term of the warrants is 2.5 years. The weighted average exercise price is $2.39 per share. During the nine months ending September 30, 2015 a total 4,168,267 warrants were exercised on a cashless basis resulting in the issuance of 3,554,004 shares. During the nine months ending September 30, 2015 a total of 553,250 warrants were exercised on a cash basis resulting in proceeds of $1,262,626.
 
The Black-Scholes-Merton pricing model was used to estimate the fair value of share-based awards under FASB ASC Topic 718. The Black-Scholes-Merton pricing model incorporates various highly subjective assumptions, including expected term and expected volatility.
 
The following summary table shows the assumptions used to compute the fair value of warrants granted during the nine month period ended September 30, 2015 for investor relations services and their estimated value:
 
Expected term in years
 
2.8 to 3.0 years
Volatility
 
122.8 to 122.9%
Risk-free interest rate
 
0.90 to 0.99%
Expected annual dividends
 
None
Fair value of warrants issued
 
$260,373
   
The entire fair value amount of the warrants issued was recognized during the nine month period ended September 30, 2015.