XML 37 R19.htm IDEA: XBRL DOCUMENT v3.3.0.814
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2015
Fair Value Disclosures [Abstract]  
Fair Value Measurements
Fair values determined by Level 3 inputs are unobservable data points for the asset or liability, and include situations where there is little, if any, market activity for the asset or liability.
 
 
 
 
 
 
Fair Value Measurements at September 30, 2015 Using
 
 
 
September 30, 2015
 
Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
 
Significant Other
Observable Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
 
$
5,028,053
 
$
5,028,053
 
$
 
$
 
Total
 
$
5,028,053
 
$
5,028,053
 
$
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Common stock warrants
 
$
890,105
 
$
 
$
 
$
890,105
 
Total
 
$
890,105
 
$
 
$
 
$
890,105
 
 
 
 
 
 
 
 
Fair Value Measurements at December 31, 2014 Using
 
 
 
December 31,
2014
 
Quoted Prices in
Active Markets
for Identical
Assets (Level 1)
 
Significant Other
Observable Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
 
$
4,107,478
 
$
4,107,478
 
$
 
$
 
Total
 
$
4,107,478
 
$
4,107,478
 
$
 
$
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
Common stock warrants
 
$
5,307,332
 
$
 
$
 
$
5,307,332
 
Total
 
$
5,307,332
 
$
 
$
 
$
5,307,332
 
Black-Scholes Inputs to Warrant Liability Valuation
Based on the Black-Scholes model, the Company recorded a common stock warrants liability of $0.9 million at September 30, 2015. In May 2015, 1,571,744 warrants were repurchased by the Company. These warrants were adjusted to their fair value of $943,423 at the date of repurchase.
 
 
 
Black-Scholes Inputs to Warrant Liability Valuation at September 30, 2015
 
Warrants:
 
Stock Price
 
Exercise Price
 
Expected Volatility
 
 
Risk-Free Interest
 
Expected Term
 
Dividends
 
2014 Offering
 
$
0.88
 
$
2.04
 
 
72.03
%
 
 
1.09
%
3yr 9mo
 
none
 
2013 Offering
 
$
0.88
 
$
2.00
 
 
72.80
%
 
 
0.82
%
2yr 8mo
 
none
 
 
 
 
Black-Scholes Inputs to Warrant Liability Valuation at December 31, 2014
 
Warrants:
 
Stock Price
 
Exercise Price
 
Expected Volatility
 
Risk-Free Interest
 
Expected Term
 
Dividends
 
2014 Offering
 
$
1.95
 
$
2.04
 
 
71.11
%
 
1.51
%
4yr 6mo
 
none
 
2013 Offering
 
$
1.95
 
$
2.00
 
 
75.71
%
 
1.24
%
3yr 5mo
 
none
 
Fair Value, Liabilities Measured on Recurring Basis
The following table provides a summary of changes in the fair value of the Company’s Level 3 financial liabilities between December 31, 2014 and September 30, 2015.
 
 
 
2014 Offering
 
2013 Offering
 
Total
 
Balance at December 31, 2014
 
$
4,233,729
 
$
1,073,603
 
$
5,307,332
 
Repurchase of warrants in conjunction with public offering
 
 
(943,423)
 
 
 
 
(943,423)
 
Change in fair value of warrant liability
 
 
(2,625,305)
 
 
(848,499)
 
 
(3,473,804)
 
Balance at September 30, 2015
 
$
665,001
 
$
225,104
 
$
890,105