XML 47 R26.htm IDEA: XBRL DOCUMENT v3.8.0.1
CONVERTIBLE NOTES (Tables)
12 Months Ended
Dec. 31, 2017
Seven Point Five Percentage Convertible Notes [Member]  
Fair Value Measurements, Recurring and Nonrecurring
The Company prepared a valuation of the fair value of the 2016 Notes (a Level 3 valuation) for the issuance dates. The value of the 2016 Notes was estimated by implementing the binomial model. The liability component was valued based on the Income Approach. The following parameters were used:
 
 
 
December 7, 2016
 
 
July 24, 2017
 
Stock price (USD)
 
 
0.3
 
 
 
0.77
 
Expected term
 
 
4.94
 
 
 
4.32
 
Risk free rate
 
 
1.86
%
 
 
1.74
%
Volatility
 
 
54.12
%
 
 
63.79
%
Yield
 
 
13.98
%
 
 
11.56
%
Four Point Five Percentage Convertible Notes One [Member]  
Fair Value Measurements, Recurring and Nonrecurring
The Company prepared a valuation of the fair value of the 2017 Notes (a Level 3 valuation) for the issuance date. The value of the 2017 Notes was estimated by implementing the binomial model. The liability component was valued based on the Income Approach. The following parameters were used:
 
 
 
July 24, 2017
 
Stock price (USD)
 
 
0.77
 
Expected term
 
 
4.57
 
Risk free rate
 
 
1.78
%
Volatility
 
 
62.68
%
Yield
 
 
15.21
%
Notes 2013 [Member]  
Schedule of Interest Expense Recognized
The following table sets forth total interest expense recognized for the years ended December 31, 2015, 2016 and 2017 related to the 2013 Notes:
 
 
 
Year ended December 31,
 
(U.S. Dollars in thousands)
 
2015
 
2016
 
2017
 
Contractual interest expense
 
$
3,105
 
$
2,943
 
$
501
 
Amortization of debt issuance costs and debt discount
 
 
444
 
 
421
 
 
71
 
Total
 
$
3,549
 
$
3,364
 
$
572
 
Notes 2016 [Member]  
Schedule of Interest Expense Recognized
The following table sets forth total interest expense recognized related to the 2016 Notes:

 
 
Year Ended December 31,
 
 
 
2016
 
2017
 
(U.S. Dollars in thousands)
 
 
 
 
 
 
 
Contractual interest expense
 
$
313
 
$
4,434
 
Debt discount amortization
 
 
147
 
 
2,309
 
Gain on extinguishment
 
 
(14,063)
 
 
 
 
Change in fair value of convertible note embedded derivative
 
 
6,473
 
 
38,061
 
Interest payment in connection with conversions
 
 
 
 
 
3,918
 
Income in connection with conversions
 
 
 
 
 
(1,643)
 
Total
 
$
(7,130)
 
$
47,079
 
Notes 2017 [Member]  
Schedule of Interest Expense Recognized
The following table sets forth total interest expense recognized related to the 2017 Notes:
 
 
 
Year Ended December 31, 2017
 
(U.S. Dollars in thousands)
 
 
 
 
Contractual interest expense
 
$
55
 
Debt premium amortization
 
 
(46)
 
Loss on extinguishment
 
 
1,325
 
Total
 
$
1,334