XML 26 R14.htm IDEA: XBRL DOCUMENT v3.7.0.1
Warrants
6 Months Ended
Jun. 30, 2017
Warrants [Abstract]  
Warrants
Note 8
Warrants:
The Company accounts for warrants that require net cash settlement upon change of control of the Company and 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.
The Company recognizes these 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 June 30, 2017 and December 31, 2016 is as follows:
  
June 30, 2017
  
December 31, 2016
 
       
Number of shares underlying the warrants
  
403,090
   
403,090
 
Stock price
 
$
2.43
  
$
2.20
 
Volatility
  
47.30
%
  
47.00
%
Risk-free interest rate
  
1.38
%
  
1.22
%
Expected dividend yield
  
0
%
  
0
%
Expected warrant life
 
1.62 – 1.85 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 six month periods ended June 30, 2017 and 2016, for all financial liabilities categorized as Level 3 as of June 30, 2017 and June 30, 2016, respectively.
Fair Value Measurements Using Significant Unobservable Inputs (Level 3):
 
 
Issuance Date
 
December 31, 2016
  
Increase in Fair Value
  
June 30, 2017
 
          
10/31/2013
 
$
39
  
$
2
  
$
41
 
2/5/2014
  
66
   
2
   
68
 
             
Total
 
$
105
  
$
4
  
$
109
 
 
 
 
Issuance Date
 
December 31, 2015
  
Decrease in Fair Value
  
Reclassification
to Equity
  
June 30, 2016
 
             
10/31/2013
 
$
379
  
(267
)
 
$
-
  
$
112
 
2/5/2014
  
715
   
(510
)
  
-
   
205
 
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
  
(5,184
)
 
(1,541
)
 
$
317
 
Number of Warrants Subject to Remeasurement:
 
 
Issuance Date
 
June 30, 2017
 
    
10/31/2013
  
137,143
 
2/5/2014
  
265,947
 
     
Total
  
403,090