Quarterly report pursuant to Section 13 or 15(d)

Warrants

v3.8.0.1
Warrants
9 Months Ended
Sep. 30, 2017
Warrants  
Warrants

Note 4 – Warrants

 

The following is a summary of activity in the number of warrants outstanding to purchase the Company’s common stock for the nine months ended September 30, 2017 (in thousands):

 

   

Warrants accounted for

as: Equity

   

Warrants accounted for as:

Liabilities

 
    April 2013 
warrants
    October 2013 
Series A 
warrants
    January 2014 
warrants
    Total  
                         
Outstanding, December 31, 2016     1,500       775       4,000       6,275  
                                 
Warrants expired     -       -       -       -  
Warrants exercised     -       -       -       -  
Outstanding, September 30, 2017     1,500       775       4,000       6,275  
Expiration 
date
    April 25, 2018       October 24, 2023       January 16, 2024          

 

Warrants consist of warrants potentially settleable in cash, which are liability-classified warrants, and equity-classified warrants.

 

Warrants classified as liabilities

 

Liability-classified warrants consist of warrants issued in connection with equity financings in October 2013 and January 2014 and potentially settleable in cash and were determined not to be indexed to the Company’s own stock and are therefore accounted for as liabilities.

 

The estimated fair value of outstanding warrants accounted for as liabilities is determined at each balance sheet date. Any decrease or increase in the estimated fair value of the warrant liability since the most recent balance sheet date is recorded in the consolidated statement of comprehensive loss as changes in fair value of derivative liabilities.

 

The Company’s expected volatility is based on a combination of implied volatilities of similar publicly traded entities given that the Company has limited history of its own observable stock price. The expected life assumption is based on the remaining contractual terms of the warrants. The risk-free rate is based on the zero coupon rates in effect at the balance sheet date. The dividend yield used in the pricing model is zero, because the Company has no present intention to pay cash dividends.

 

The fair value of the warrants classified as liabilities is estimated using the Black-Scholes option-pricing model with the following inputs as of September 30, 2017:

 

    October 2013 warrants     January 2014 warrants  
             
Strike price   $ 0.50     $ 0.50  
                 
Expected term (years)     6.1       6.3  
Cumulative volatility %     88.00 %     89.00 %
Risk-free rate %     2.11 %     2.12 %

 

The Company’s expected volatility is based on a combination of implied volatilities of similar publicly traded entities as well as including the Company's own common stock volatility, given that the Company has limited history of its own observable stock price. The expected life assumption is based on the remaining contractual terms of the warrants. The risk-free rate is based on the zero coupon rates in effect at the balance sheet date. The dividend yield used in the pricing model is zero, because the Company has no present intention to pay cash dividends.

 

Warrants classified as equity

 

Warrants that were recorded in equity at fair value upon issuance, and are not reported as liabilities on the balance sheet, are included in the above table which shows all warrants.