XML 42 R29.htm IDEA: XBRL DOCUMENT v2.4.1.9
Note Payable (Tables)
12 Months Ended
Dec. 31, 2014
Debt Disclosure [Abstract]  
Schedule Showing Allocation of Secured Loan Facility to Notes Payable and Midcap Warrants

The proceeds of the Loan were allocated to the note payable and Midcap warrant (which qualified for equity accounting) based on their relative fair values, as follows:

 

Note payable

$  19,014   

MidCap warrant

  986   
  

 

 

 

Total proceeds

$ 20,000   
  

 

 

 
Schedule of Fair Value of Warrants Based Upon the Black Scholes Valuation Model Assumptions

The fair value of the warrant was determined based upon the Black-Scholes valuation model using the following key assumptions:

 

Market price of stock

$ 4.41   

Term of warrant

  5 years   

Volatility

  81.05

Risk free interest rate

  2.9
Future Maturities of MidCap Obligation

The following table represents future maturities of the MidCap obligation as of December 31, 2014:

 

2015

$ 8,000   

2016

  4,667   
  

 

 

 

Total maturities

  12,667   

Unamortized discount

  (494
  

 

 

 

Total Midcap obligation

$ 12,173