XML 26 R14.htm IDEA: XBRL DOCUMENT v3.7.0.1
Warrants
3 Months Ended
Mar. 31, 2017
Warrants [Abstract]  
Warrants
Note 8
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) 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.
The Company recognizes such warrants as liabilities at the fair value on each reporting date. 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 March 31, 2017 and December 31, 2016 is as follows (post reverse split):
  
March 31, 2017
  
December 31, 2016
 
       
Number of shares underlying the warrants
  
403,090
   
403,090
 
Stock price
 
$
3.05
  
$
2.20
 
Volatility
  
47.00
%
  
47.00
%
Risk-free interest rate
  
1.22
%
  
1.22
%
Expected dividend yield
  
0
%
  
0
%
Expected warrant life
 
1.87 – 2.10 years
  
2.12 – 2.35 years
 
Recurring Level 3 Activity and Reconciliation
The tables below provide 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 three month periods ended March 31, 2017 and 2016, for all financial liabilities categorized as Level 3 as of March 31, 2017 and March 31, 2016, respectively.
Fair Value Measurements Using Significant Unobservable Inputs (Level 3):
 
 
Issuance Date
 
December 31, 2016
  
Increase in
Fair Value
  
March 31, 2017
 
          
10/31/2013
 
$
39
  
$
46
  
$
85
 
2/5/2014
  
66
   
86
   
152
 
             
Total
 
$
105
  
$
132
  
$
237
 

 
 
Issuance Date
 
December 31, 2015
  
Decrease in
Fair Value
  
March 31, 2016
 
          
10/31/2013
 
$
379
  
(99
)
 
$
280
 
2/5/2014
  
715
   
(187
)
  
528
 
7/24/2014 Series A
  
2,415
   
(621
)
  
1,794
 
7/24/2014 Series B
  
1,726
   
(638
)
  
1,088
 
6/22/2015
  
1,807
   
(440
)
  
1,367
 
             
Total
 
$
7,042
  
(1,985
)
 
$
5,057
 
Number of Warrants Subject to Remeasurement (post reverse split):
 
 
Issuance Date
March 31, 2017
 
   
10/31/2013
137,143
 
2/5/2014
265,947
 
   
Total
403,090