XML 56 R42.htm IDEA: XBRL DOCUMENT v3.7.0.1
SENIOR CONVERTIBLE PROMISSORY NOTES - Embedded Derivatives (Details) - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2017
Dec. 31, 2016
Embedded derivatives    
Share price (in dollars per share) $ 0.50 $ 0.25
Risk-Free Interest Rate (as a percent) 1.44% 1.47%
Estimated Stock Volatility (as a percent) 40.00% 40.00%
Default Intensity (as a percent) 2.00% 2.00%
Recovery Rate (as a percent) 30.00% 30.00%
Mandatory Redemption, Probability of Event (as a percent) 80.00%  
Conversion Option, Probability of Event (as a percent) 10.00%  
Note Reaches Maturity, Probability of Event (as a percent) 10.00%  
Convertible Senior Notes.    
Embedded derivatives    
Carrying value of Notes $ 5,600,000 $ 5,500,000
Unamortized debt discount 300,000 400,000
Fair value of notes payable 7,000,000 7,100,000
Convertible Senior Notes. | Embedded derivatives    
Embedded derivatives    
Fair value of embedded derivatives 200,000 $ 100,000
Net gain on changes in fair value of embedded derivatives 43,000  
Non-convertible Promissory Note    
Embedded derivatives    
Carrying value of Notes 1,300,000  
Fair value of notes payable $ 1,000,000