XML 29 R25.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2013
Fair Value Hierarchy for Financial Assets and Liabilities Measured on Recurring Basis

The following tables represent the Company’s fair value hierarchy for its financial assets and liabilities measured at fair value on a recurring basis as of December 31, 2013 and December 31, 2012:

 

     As of December 31, 2013  
     Level 1      Level 2      Level 3      Total  

Liabilities:

           

Accrued warrant liability

   $ —         $ —         $ 1,241,311       $ 1,241,311   

Compensatory stock options not yet issued (1)

     —           —           309,450         309,450   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities

   $ —         $ —         $ 1,550,761       $ 1,550,761   
  

 

 

    

 

 

    

 

 

    

 

 

 
     As of December 31, 2012  
     Level 1      Level 2      Level 3      Total  

Liabilities:

           

Accrued warrant liability

   $ —         $ —         $ 4,105,659       $ 4,105,659   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities

   $ —         $ —         $ 4,105,659       $ 4,105,659   
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1)

Included in accrued expenses in the accompanying consolidated balance sheets.

Schedule of Share-Based Payment Award Warrant Liability Valuation Assumptions

The following are the assumptions used to measure the accrued warrant liability at December 31, 2013 and 2012, which were determined in a manner consistent with that described for grants of options to purchase common stock as set forth in Note 2, “Summary of Significant Accounting Policies”:

 

     December 31, 2013     December 31, 2012  

Stock Price

   $ 1.17      $ 1.33   

Exercise Price

   $ 1.60 - 5.00      $ 1.60 - 5.00   

Term in years

     0.59 - 1.91        1.09 - 2.41   

Volatility

     42.52 - 76.03 %      82.75 - 95.91 % 

Annual rate of quarterly dividends

     0 %      0 % 

Discount rate- bond equivalent yield

     .08 - .36 %      .17 - .29 % 
Assumptions Used to Measure the Compensatory Stock Options

The following are the assumptions used to measure the compensatory stock options not yet issued at December 31, 2013:

 

     December 31, 2013  

Stock price

   $ 0.72   

Term in years

     5   

Volatility

     75.68 % 

Annual rate of quarterly dividends

     0 % 

Discount rate – bond equivalent yield

     1.52 % 
Summary of Changes in Fair Value of Company's Level 3 Fair Value Measurements

The following table sets forth a summary of changes in the fair value of the Company’s Level 3 fair value measurements for the year ended December 31, 2013 and 2012:

 

     Year Ended December 31, 2013  
     Accrued Warrant
Liability
    Compensatory
Stock Options
Issued After Year

End
 

Beginning Balance

   $ 4,105,659      $ —     

Total (gains) or losses, realized and unrealized, included in earnings (1)(2)

     (2,864,348 )      —     

Estimates and other changes in fair value

     —          309,450   
  

 

 

   

 

 

 

Balance, December 31, 2013

   $ 1,241,311      $ 309,450   
  

 

 

   

 

 

 
     Year Ended December 31, 2012  
     Accrued Warrant
Liability
    Compensatory
Stock Options
Issued After Year
End
 

Beginning Balance

   $ 7,285,959      $ 378,750   

Total (gains) or losses, realized and unrealized, included in earnings (1)(2)

     (7,701,981 )      51,823   

Issuances

     4,521,681        —     

Settlements

     —          (430,573 ) 
  

 

 

   

 

 

 

Balance, December 31, 2012

   $ 4,105,659      $ —     
  

 

 

   

 

 

 

 

(1)

Unrealized gains or losses related to the accrued warrant liability were included as change in value of accrued warrant liability. There were no realized gains or losses for the years ended December 31, 2013 and 2012.

(2)

Expenses recorded for compensatory stock options not yet issued are included in research and development expense and general and administrative expense.

Summary of Unobservable Inputs in Fair Value Measurements

The following table summarizes the unobservable inputs into the fair value measurements:

 

    December 31, 2013  

Description

  Fair Value     Valuation Technique   Unobservable Input   Range  

Compensatory stock options not yet issued

  $ 309,450      Black-scholes pricing model   Expected term     5   
      Quantity of options     696,000   

Accrued warrant liability

    1,241,311      Black-scholes pricing model   Expected term     0.59 - 1.91   
 

 

 

       
  $ 1,550,761   
Warrant [Member]
 
Assumptions Used to Measure the Compensatory Stock Options

Certain warrants issued during the 2012 offering contain provisions that could require the Company to settle the warrants in cash and, accordingly, were originally recorded as a liability in the amount of $4,521,681 determined by the Black-Scholes valuation model with the following assumptions:

 

Stock price

   $ 2.48   

Exercise price

   $ 3.00   

Term in years

     2.51   

Volatility

     79.70 % 

Annual rate of quarterly dividends

     —     

Discount rate- bond equivalent yield

     0.35 % 

Certain warrants issued in June 2011 contain provisions that could require the Company to settle the warrants in cash, and accordingly, were originally recorded as a liability in the amount of $2,525,175 determined by the Black-Scholes valuation model with the following assumptions:

 

Stock price

   $ 4.45   

Exercise price

   $ 5.00   

Term in years

     2.50   

Volatility

     69.36 % 

Annual rate of quarterly dividends

     —     

Discount rate- bond equivalent yield

     0.53 %