|
|
|
|
|
|
| Weighted |
|
|
|
| |||
|
|
|
| Weighted |
|
| Average |
|
|
|
| |||
|
|
|
| Average |
|
| Remaining |
|
| Aggregate |
| |||
|
| No. of |
| Exercise |
|
| Contractual |
|
| Intrinsic |
| |||
|
| Warrants |
| Price |
|
| Term |
|
| Value |
| |||
| Balance Outstanding, December 31, 2010 | 11,870,116 | $ |
| 2.31 |
|
|
|
|
|
| $ | 27,457,223 |
|
| Granted | 2,660,000 |
|
| 2.53 |
|
|
| 5.00 |
|
|
|
|
|
| Forfeited | (18,000) |
|
| 1.00 |
|
|
| -- |
|
|
|
|
|
| Granted | 1,489,250 |
|
| 3.00 |
|
|
| 1.00 |
|
|
|
|
|
| Forfeited | (50,000) |
|
| 1.25 |
|
|
| -- |
|
|
|
|
|
| Granted | 69,000 |
|
| 1.75 |
|
|
| 5.00 |
|
|
|
|
|
| Balance Outstanding, December 31, 2011 | 16,020,366 |
|
| 2.53 |
|
|
| 2.78 |
|
|
| 33,801,473 |
|
| Granted | 900,000 |
|
| 1.16 |
|
|
| 5.00 |
|
|
|
|
|
| Granted | 700,000 |
|
| 1.33 |
|
|
| 5.00 |
|
|
|
|
|
| Granted | 660,000 |
|
| 0.01 |
|
|
| 8.00 |
|
|
|
|
|
| Granted | 75,000 |
|
| 0.10 |
|
|
| 10.00 |
|
|
|
|
|
| Granted | 2,400,000 |
|
| 1.00 |
|
|
| 5.00 |
|
|
|
|
|
| Granted | 1,415,260 |
|
| 3.00 |
|
|
| 1.00 |
|
|
|
|
|
| Granted | 1,412,500 |
|
| 0.01 |
|
|
| 10.00 |
|
|
|
|
|
| Granted | 146,750 |
|
| 1.75 |
|
|
| 5.00 |
|
|
|
|
|
| Forfeited | (3,495,000) |
|
| (1.96) |
|
|
| -- |
|
|
|
|
|
| Exercised | (427,000) |
|
| (0.47) |
|
|
| (6.31) |
|
|
|
|
|
| Balance Outstanding, December 31, 2012 | 19,807,876 |
|
| 1.63 |
|
|
| 7.04 |
|
|
| 32,194,216 |
|
| Granted | 3,600,000 |
|
| 2.15 |
|
|
| 10.00 |
|
|
|
|
|
| Granted | 3,000,000 |
|
| 0.01 |
|
|
| 10.00 |
|
|
|
|
|
| Granted | 2,400,000 |
|
| 2.90 |
|
|
| 10.00 |
|
|
|
|
|
| Granted | 1,400,000 |
|
| 0.01 |
|
|
| 10.00 |
|
|
|
|
|
| Granted | 1,000,000 |
|
| 1.00 |
|
|
| 10.00 |
|
|
|
|
|
| Granted | 200,000 |
|
| 0.01 |
|
|
| 10.00 |
|
|
|
|
|
| Granted | 200,000 |
|
| 2.00 |
|
|
| 5.00 |
|
|
|
|
|
| Granted | 250,000 |
|
| 0.01 |
|
|
| 5.00 |
|
|
|
|
|
| Granted | 2,300,000 |
|
| 0.01 |
|
|
| 10.00 |
|
|
|
|
|
| Granted | 4,292,500 |
|
| 3.00 |
|
|
| 3.00 |
|
|
|
|
|
| Granted | 4,029,154 |
|
| 6.00 |
|
|
| 3.00 |
|
|
|
|
|
| Granted | 430,902 |
|
| 1.75 |
|
|
| 5.00 |
|
|
|
|
|
| Forfeited | (9,276,906) |
|
| (2.40) |
|
|
| -- |
|
|
|
|
|
| Exercised | (8,001,119) |
|
| (1.60) |
|
|
| -- |
|
|
|
|
|
| Balance Outstanding December 31, 2013 | 25,632,407 |
| $ | 1.90 |
|
|
| 6.52 |
|
| $ | 48,603,200 |
|
| Exercisable, December 31, 2013 | 18,582,407 |
| $ | 2.23 |
|
|
| 5.40 |
|
| $ | 41,512,700 |
|