XML 70 R20.htm IDEA: XBRL DOCUMENT v3.3.0.814
Strategic Alliance and Investment by Elutions, Inc. (Tables)
9 Months Ended
Oct. 03, 2015
Investments, All Other Investments [Abstract]  
Schedule Of Fair Value Assumptions And Methodology [Table Text Block]
The following table sets forth the Level 3 inputs to the binomial lattice model that were used to determine the fair value of the Note and the Holder Redemption Option:
 
 
 
October 3, 2015
 
 
January 3, 2015
 
Common stock price
 
$
2.25
 
 
$
4.25
 
Dividend yield
 
 
0.0
%
 
 
0.0
%
Expected term
 
 
1.0 years
 
 
 
1.75 years
 
Risk-free interest rate
 
 
0.9
%
 
 
1.5
%
Estimated stock volatility
 
 
45.0
%
 
 
45.0
%
Fair Value, Liabilities Measured on Recurring Basis [Table Text Block]
As of October 3, 2015, liabilities recorded at fair value on a recurring basis consist of the following (in thousands):
 
 
 
 
 
Quoted prices in
 
Significant other
 
Significant other
 
 
 
 
 
active markets
 
observable inputs
 
unobservable inputs
 
 
 
Total
 
Level 1
 
Level 2
 
Level 3
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Holder Redemption Option
 
$
948
 
 
-
 
 
-
 
$
948
 
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
The following table summarizes the year-to-date changes to the fair value of the Holder Redemption Option, which is a Level 3 liability (in thousands):
 
 
 
Holder
 
 
 
Redemption
 
 
 
Option
 
 
 
 
 
Fair value at January 3, 2015
 
$
337
 
 
 
 
 
 
 
 
 
 
 
Total unrealized losses
 
 
611
 
Fair value at October 3, 2015
 
$
948