XML 22 R33.htm IDEA: XBRL DOCUMENT v3.3.0.814
Senior Notes Payable (Tables)
9 Months Ended
Sep. 30, 2015
Senior Notes Payable [Abstract]  
Summary of Notes Payable
In the following table is a summary of the Company's notes payable:
  
September 30, 2015
 
  
(unaudited)
 
Senior-secured notes payable, net of unamortized debt discount of $1,152
 
$
8,848
 
Key Assumptions Used to Value the Warrants
The key assumptions used to value the warrants are as follows:
 
  
June 22, 2015
 
September 30, 2015
     
Number of shares underlying warrants
 
3,000,000
 
3,000,000
Exercise price
 
$0.75
 
$0.75
Share price
 
$1.38
 
$1.14
Fair value of warrants
 
$2,959
 
$2,561
Probability of stockholder approval
 
80.0%
 
100.0%
Volatility
 
90.0%
 
90.0%
Risk-free interest rate
 
1.62%
 
1.30%
Expected dividend yield
 
0%
 
0%
Expected warrant life
 
5 years
 
4.73 years