XML 40 R31.htm IDEA: XBRL DOCUMENT v2.4.1.9
Recurring Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2014
Fair Value Disclosures [Abstract]  
Summary of Quantitative Information with Respect to Valuation Methodology and Significant Unobservable Inputs Used for Company's Warrant Liabilities
A summary of quantitative information with respect to 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, 2014 and December 31, 2013 is as follows:
 
Black-Scholes Warrant Pricing
 
December 31, 2014
 
 
December 31, 2013
 
 
 
 
 
 
 
 
 
 
Stock Price
 
$
1.20
 
 
$
6.40
 
Risk-free Rate (5-year U.S. Treasury Yield)
 
 
1.65
%
 
 
1.75
%
Volatility (Annual)
 
 
72.90-88.10
%
 
 
93.43
%
Time to Maturity (Years)
 
 
4.10-4.33
 
 
 
5.33
 
Estimated Fair Values of Liabilities Measured on Recurring Basis
At December 31, 2014 and December 31, 2013, the estimated fair values of the liabilities measured on a recurring basis are as follows:
 
 
 
Fair Value Measurements at December 31, 2014
 
 
 
Balance at
December 31, 2014
 
Quoted Prices in
Active Markets
(Level 1)
 
Significant Other
Observable Inputs
(Level 2)
 
Significant
Unobservable Inputs
(Level 3)
 
Warrant derivative liabilities
 
$
499
 
$
 
$
 
$
499
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
499
 
$
 
$
 
$
499
 
 
 
 
Fair Value Measurements at December 31, 2013
 
 
 
Balance at
December 31, 2013
 
Quoted Prices in
Active Markets
(Level 1)
 
Significant Other
Observable Inputs
(Level 2)
 
Significant
Unobservable Inputs
(Level 3)
 
Warrant derivative liabilities
 
$
3,017
 
$
 
$
 
$
3,017
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total
 
$
3,017
 
$
 
$
 
$
3,017
 
Liabilities Measured at Estimated Fair Value Using Unobservable Inputs
The following tables present the activity for liabilities measured at estimated fair value using unobservable inputs for the years ended December 31, 2014 and 2013:
 
 
 
Fair Value
 
 
 
Measurements Using
 
 
 
Significant
 
 
 
Unobservable Inputs
 
 
 
(Level 3)
 
 
 
Warrant Derivative
 
 
 
Liabilities
 
Beginning Balance at January 1, 2013
 
$
-
 
Issuance of warrants classified as derivative liabilities
 
 
3,373
 
Changes in estimated fair value
 
 
296
 
Reclassification of derivative liability to additional paid-in capital
 
 
(652)
 
Ending balance at December 31, 2013
 
$
3,017
 
Issuance of warrants classified as derivative liabilities
 
 
5,585
 
Changes in estimated fair value
 
 
(8,103)
 
Ending balance at December 31, 2014
 
$
499