XML 45 R35.htm IDEA: XBRL DOCUMENT v3.3.0.814
Warrants (Tables)
9 Months Ended
Sep. 30, 2015
Warrants [Abstract]  
Schedule of Fair Value Hierarchy
The following is a listing of the warrants modified:
Issue date
 
# of warrants
  
Original Exercise Price
  
New Exercise Price
 
       
7/24/14 Series A
  
4,288,500
  
$
2.45
  
$
0.75
 
7/24/14 Series B
  
4,795,321
  
$
2.45
  
$
0.75
 
Warrants Fair Value Assumptions
A summary of quantitative information with respect to the valuation methodology and significant unobservable inputs used for the Company's warrant liabilities that are categorized within Level 3 of the fair value hierarchy as of September 30, 2015 and December 31, 2014 is as follows:
  
September 30, 2015
 
June 22, 2015
 
December 31, 2014
  
(unaudited)
 
(unaudited)
  
Stock price
 
$ 1.14
 
$ 1.38
 
$ 1.20
Volatility
 
90.00%
 
90.00%
 
72.90 – 88.10%
Risk-free interest rate
 
0.02% - 1.30%
 
1.62%
 
1.65%
Expected dividend yield
 
0%
 
0%
 
0%
Expected warrant life
 
0.32 – 4.73 years
 
5 years
 
4.10 – 4.33 years
Schedule of Derivative Warrant Liabilities
Fair Value Measurements Using Significant Unobservable Inputs (Level 3):
 
 
Issuance Date
 
January 1, 2015
  
Initial Measurements
  
Increase (Decrease)
in Fair Value
  
Reclassed from Equity
  
September 30, 2015
 
           
10/31/2013
 
$
233
  
$
-
  
$
309
  
$
-
  
$
542
 
2/5/2014
  
266
   
-
   
767
   
-
   
1,033
 
7/24/2014 Series A
  
-
   
-
   
-
   
3,452
   
3,452
 
7/24/2014 Series B
  
-
   
-
   
-
   
1,947
   
1,947
 
6/22/2015
  
-
   
2,958
   
(397
)
  
-
   
2,561
 
                     
Total
 
$
499
  
$
2,958
  
$
679
  
$
5,399
  
$
9,535