Quarterly report pursuant to Section 13 or 15(d)

Convertible Notes Payable (Tables)

v3.2.0.727
Convertible Notes Payable (Tables)
6 Months Ended
Jun. 30, 2015
Convertible Notes Payable [Abstract]  
Schedule of Convertible Notes Payable

 

Convertible notes payable are as follows:

 

    June 30, 2015     December 31, 2014  
             
6% Convertible notes payable issued in August 2013   $ 3,000,000     $ 3,000,000  
Discounts on above convertible note     (1,083,339 )     (1,583,333 )
15% Convertible notes payable issued in March 2014     -       500,000  
Discounts on above convertible note     -       (63,730 )
8% Convertible notes payable issued in Nov/Dec 2014     100,000       350,000  
Discounts on above convertible note     (38,004 )     (289,254 )
8% Convertible notes payable issued in January 2015     150,000       -  
Discounts on above convertible note     (116,383 )     -  
8% Convertible notes payable issued in January 2015     1,000,000       -  
Discounts on above convertible note     (731,125 )     -  
9% Convertible notes payable issued in March 2015     -       -  
Discounts on above convertible note     -       -  
                 
      2,281,149       1,913,683  
Current portion of convertible notes payable     (268,875 )     (436,270 )
Convertible notes payable, less current portion   $ 2,012,274     $ 1,477,413  

Fair Value Measurements, Valuation Assumptions of Embedded Conversion Feature and Warrants

. The contractual terms of the agreement does not provide for and the Company does not expect to declare dividends in the near future. Key assumptions used to apply this pricing model as of the date of issuance, December 31, 2014 and June 30, 2015 are presented in the table below:

 

    6% Note Issued on     15% Note Issued on     8% Note Issued on     8% Note Issued on     8% Notes Issued on     8% Notes Issued on  
    August 2, 2013     March 19, 2014     November 19, 2014     December 16, 2014     January 5, 2015     January 5, 2015  
Common stock closing price   $ 4.15     $ 3.87     $ 1.70     $ 1.53     $ 1.75     $ 1.75  
Conversion per share price   $ 3.73     $ 3.29     $ 1.45     $ 1.30     $ 1.33     $ 1.33  
Conversion shares     804,764       151,999       172,672       77,061       112,402       749,344  
Expected life (in years)     3.0       1.0       3.0       3.0       3.0       3.0  
Expected volatility     110 %     62 %     74 %     74 %     73 %     73 %
Call option value   $ 2.82     $ 1.19     $ 0.90     $ 0.81     $ 0.97     $ 0.97  
Risk-free interest rate     0.59 %     0.15 %     1.10 %     1.10 %     0.90 %     0.90 %
Dividends     0.00 %     0.00 %     0.00 %     0.00 %     0.00 %     0.00 %

 

    December 31, 2014     December 31, 2014     December 31, 2014     December 31, 2014     December 31, 2014     December 31, 2014  
Common stock closing price   $ 1.73     $ 1.73     $ 1.73     $ 1.73        NA        NA  
Conversion per share price   $ 1.49     $ 1.47     $ 1.26     $ 1.26        NA        NA  
Conversion shares     2,008,032       340,020       199,177       77,061        NA        NA  
Expected life (in years)     1.6       0.2       2.9       3.0        NA        NA  
Expected volatility     64 %     66 %     74 %     74 %     NA       NA  
Call option value   $ 0.64     $ 0.35     $ 0.77     $ 0.78        NA        NA  
Risk-free interest rate     0.67 %     0.40 %     1.10 %     1.10 %     NA       NA  
Dividends     0.00 %     0.00 %     0.00 %     0.00 %     NA       NA  

 

    June 30, 2015     June 30, 2015     June 30, 2015     June 30, 2015     June 30, 2015     June 30, 2015  
Common stock closing price   $ 2.47        NA        NA     $ 2.47     $ 2.47     $ 2.47  
Conversion per share price   $ 2.47        NA        NA     $ 2.16     $ 2.16     $ 2.16  
Conversion shares     1,216,989        NA        NA       46,318       69,477       463,177  
Expected life (in years)     1.1        NA        NA       2.5       2.5       2.5  
Expected volatility     65 %     NA       NA       68 %     68 %     68 %
Call option value   $ 0.66        NA        NA     $ 1.12     $ 1.13     $ 1.13  
Risk-free interest rate     0.28 %      NA        NA       1.07 %     1.02 %     1.02 %
Dividends     0.00 %      NA        NA       0.00 %     0.00 %     0.00 %