XML 30 R18.htm IDEA: XBRL DOCUMENT v3.6.0.2
Warrants
12 Months Ended
Dec. 31, 2016
Warrants [Abstract]  
Warrants
Note 12
Warrants:
The Company accounts for warrants that have provisions that protect holders from a decline in the issue price of its common stock (or "down-round" provisions) and those that contain cash settlement provisions as liabilities instead of equity. Down-round provisions reduce the exercise or conversion price of a warrant or convertible instrument if a company either issues equity shares for a price that is lower than the exercise or conversion price of those instruments or issues new warrants or convertible instruments that have a lower exercise or conversion price. Net settlement provisions allow the holder of the warrant to surrender shares underlying the warrant equal to the exercise price as payment of its exercise price, instead of physically exercising the warrant by paying cash. The Company evaluated whether warrants to acquire its common stock contain provisions that protect holders from declines in the stock price or otherwise could result in modification of the exercise price and/or shares to be issued under the respective warrant agreements based on a variable that is not an input to the fair value of a "fixed-for-fixed" option. As of June 22, 2016, the down-round provision expired on 12,083,821 warrants and as such $1,541 of value associated with these warrants was reclassified to equity.
For those that do contain such provisions, the Company recognizes such warrants as liabilities at the fair value on each reporting date. The Company measured the fair value of these warrants as of December 31, 2015, and recorded other income of $1,814 resulting from the decrease of the liability associated with the fair value of the warrants for the year ended December 31, 2015. The Company computed the value of the warrants using the binomial method. 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 December 31, 2016, June 22, 2016 and December 31, 2015 is as follows:
  
December 30,
 2016
  
June 22,
 2016
  
December 31,
 2015
 
          
Number of shares underlying the warrants
  
2,015,446
   
12,083,821
   
14,099,267
 
Stock price
 
$
0.44
  
$
0.65
  
$
1.11
 
Volatility
  
47.00
%
  
35.00 - 50.00
%
  
35.90 – 50.00
%
Risk-free interest rate
  
1.22
%
  
0.25% – 1.04
%
  
0.02% - 1.63
%
Expected dividend yield
  
0
%
  
0
%
  
0
%
Expected warrant life
 
2.12 – 2.35 years
  
0.09– 4.0 years
  
0.07 – 4.48 years
 
Recurring Level 3 Activity and Reconciliation
The table below provides a reconciliation of the beginning and ending balances for the liability measured at fair value using significant unobservable inputs (Level 3). The table reflects gains and losses for the years ended December 31, 2016 and 2015, for all financial liabilities categorized as Level 3 as of December 31, 2016 and 2015, respectively.
Fair Value Measurements Using Significant Unobservable Inputs (Level 3):
 
 
Issuance Date
 
December 31, 2015
  
Decrease in Fair Value
  
Reclassification to Equity
  
December 31, 2016
 
             
10/31/2013
 
$
379
  
(340
)
 
$
-
  
$
39
 
2/5/2014
  
715
   
(649
)
  
-
   
66
 
7/24/2014 Series A
  
2,415
   
(1,573
)
  
(842
)
  
-
 
7/24/2014 Series B
  
1,726
   
(1,713
)
  
(13
)
  
-
 
6/22/2015
  
1,807
   
(1,121
)
  
(686
)
  
-
 
                 
Total
 
$
7,042
  
(5,396
)
 
(1,541
)
 
$
105
 

 
 
Issuance Date
 
January 1, 2015
  
Initial Measurements
  
Reclassed from Equity
  
Increase (Decrease) in Fair Value
  
December 31, 2015
 
                
10/31/2013
 
$
233
  
$
-
  
$
-
  
$
146
  
$
379
 
2/5/2014
  
266
   
-
   
-
   
449
   
715
 
7/24/2014 Series A
  
-
   
-
   
3,452
   
(1,037
)
  
2,415
 
7/24/2014 Series B
  
-
   
-
   
1,947
   
(221
)
  
1,726
 
6/22/2015
  
-
   
2,958
   
-
   
(1,151
)
  
1,807
 
                     
Total
 
$
499
  
$
2,958
  
$
5,399
  
(1,814
)
 
$
7,042
 
Number of Warrants Subject to Remeasurement:
 
Issuance Date
December 31, 2015
 
Reductions
 
December 31, 2016
      
10/31/2013
685,715
 
-
 
685,715
2/5/2014
1,329,731
 
-
 
1,329,731
7/24/2014 Series A
4,288,500
 
(4,288,500)
 
-
7/24/2014 Series B
4,795,321
 
(4,795,321)
 
-
6/22/2015
3,000,000
 
(3,000,000)
 
-
      
Total
14,099,267
 
(12,083,821)
 
2,015,446