XML 50 R38.htm IDEA: XBRL DOCUMENT v3.6.0.2
Warrants (Tables)
12 Months Ended
Dec. 31, 2016
Warrants [Abstract]  
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 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
 
Schedule of Fair Value Hierarchy
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
 
Schedule of Warrants Subject to Remeasurement
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