XML 42 R30.htm IDEA: XBRL DOCUMENT v3.7.0.1
Warrants (Tables)
3 Months Ended
Mar. 31, 2017
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 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
 
Schedule of Derivative Warrant Liabilities
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
 
Schedule of Warrants Subject to Remeasurement
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