XML 64 R16.htm IDEA: XBRL DOCUMENT v2.4.1.9
Derivative Financial Instruments
12 Months Ended
Dec. 31, 2014
Derivative Financial Instruments  
Derivative Financial Instruments

 

9. Derivative Financial Instruments

 

Effective January 1, 2009, the Company adopted provisions of ASC Topic 815-40, “Derivatives and Hedging: Contracts in Entity’s Own Equity” (“ASC Topic 815-40”). ASC Topic 815-40 clarifies the determination of whether an instrument issued by an entity (or an embedded feature in the instrument) is indexed to an entity’s own stock, which would qualify as a scope exception under ASC Topic 815-10.

 

Based upon the Company’s analysis of the criteria contained in ASC Topic 815-40, Synergy has determined that certain warrants issued in connection with sale of its common stock must be classified as derivative instruments. In accordance with ASC Topic 815-40, these warrants are also being re-measured at each balance sheet date based on estimated fair value, and any resultant changes in fair value is being recorded in the Company’s statement of operations. The Company estimates the fair value of certain warrants using the Black-Scholes option pricing model in order to determine the associated derivative instrument liability and change in fair value described above. The range of assumptions used to determine the fair value of the warrants at each period end was:

 

 

 

Year ended
December 31, 2014

 

Year ended
December 31, 2013

 

Fair value of Synergy common stock

 

$3.05

 

$5.55

 

Expected warrant term

 

0.49-3.9 years

 

1.8-4.4 years

 

Risk-free interest rate

 

0.08%-1.32%

 

0.26%-1.76%

 

Expected volatility

 

52%-60%

 

60%

 

Dividend yield

 

0%

 

0%

 

 

The fair value of stock is the closing market price of the Company’s common stock on the date of warrant issuance and at the end of each reporting period when the derivative instruments are marked to market. Expected volatility is a management estimate of future volatility, over the expected warrant term, based on historical volatility of Synergy’s common stock. The warrants have a transferability provision and based on guidance provided in SAB 107 for instruments issued with such a provision, Synergy used the full contractual term as the expected term of the warrants. The risk free rate is based on the U.S. Treasury security rates for maturities consistent with the expected remaining term of the warrants at the date of grant or quarterly revaluation.

 

As of December 31, 2014 and 2013, Synergy did not have any outstanding warrants which contained terms that require the use of a binomial model to determine fair value. The range of assumptions in the binomial model used to determine the fair value of certain warrants at the dates indicated was as follows:

 

 

 

Year ended
December 31, 2012

 

Estimated fair value of Synergy common stock

 

$3.28-$4.53

 

Expected warrant term

 

4.13-4.63 years

 

Risk-free interest rate

 

0.62%-1.04%

 

Expected volatility

 

60% 

 

Dividend yield

 

0% 

 

 

Fair value of stock is the closing market price of the Company’s common stock on the date of warrant issuance and end of each reporting period the derivative instruments are marked to market. Expected volatility is based in part on the historical volatility of Synergy’s common stock. The warrants have a transferability provision and based on guidance provided in SAB 107 for instruments issued with such a provision, Synergy used the full contractual term as the expected term of the warrants. The risk free rate is based on the U.S. Treasury security rates for maturities consistent with the expected remaining term of the warrants at the date of grant or quarterly revaluation.

 

The following table sets forth the components of changes in the Synergy’s derivative financial instruments liability balance for the quarterly periods indicated:

 

Date

 

Description

 

Warrants

 

Derivative
Instrument
Liability
(in thousands)

 

12/31/2011

 

Balance of derivative financial instruments liability

 

2,265,160

 

$

3,325

 

 

 

 

 

 

 

 

 

3/31/2012

 

Fair value of new warrants issued during the quarter

 

 

 

3/31/2012

 

Change in fair value of warrants during the quarter

 

 

(8

)

 

 

 

 

 

 

 

 

6/30/2012

 

Warrants classified to derivative liability during quarter

 

112,500

 

169

 

6/30/2012

 

Change in fair value of warrants during the quarter

 

 

1,317

 

9/30/2012

 

Fair value of new warrants issued during the quarter

 

 

 

9/30/2012

 

Change in fair value of warrants during the quarter

 

 

(140

)

 

 

 

 

 

 

 

 

12/31/2012

 

Fair value of new warrants issued during the quarter

 

 

 

12/31/2012

 

Change in fair value of warrants during the quarter

 

 

764

 

12/31/2012

 

Reclassification of derivative liability to equity during the quarter

 

(112,500

)

(169

)

12/31/2012

 

Balance of derivative financial instruments liability

 

2,265,160

 

5,258

 

 

 

 

 

 

 

 

 

3/31/2013

 

Change in fair value of warrants during the quarter

 

 

1,093

 

 

 

 

 

 

 

 

 

3/31/2013

 

Balance of derivative financial instruments liability

 

2,265,160

 

6,351

 

6/30/2013

 

Fair value of new warrants issued during the quarter

 

 

 

6/30/2013

 

Reclassification of derivative liability to equity during the quarter

 

(1,406,691

)

(3,575

)

6/30/2013

 

Change in fair value of warrants during the quarter

 

 

(1,803

)

9/30/2013

 

Fair value of new warrants issued during the quarter

 

 

 

9/30/2013

 

Change in fair value of warrants during the quarter

 

 

77

 

12/31/2013

 

Fair value of new warrants issued during the quarter

 

 

 

12/31/2013

 

Change in fair value of warrants during the quarter

 

 

484

 

 

 

 

 

 

 

 

 

12/31/2013

 

Balance of derivative financial instruments liability

 

858,469

 

1,534

 

3/31/2014

 

Fair value of new warrants issued during the quarter

 

 

 

3/31/2014

 

Change in fair value of warrants during the quarter

 

 

(223

)

6/30/2014

 

Fair value of new warrants issued during the quarter

 

 

 

6/30/2014

 

Change in fair value of warrants during the quarter

 

 

(756

)

9/30/2014

 

Fair value of new warrants issued during the quarter

 

 

 

9/30/2014

 

Change in fair value of warrants during the quarter

 

 

(425

)

12/30/2014

 

Fair value of new warrants issued during the quarter

 

 

 

12/30/2014

 

Change in fair value of warrants during the quarter

 

 

42

 

12/30/2014

 

Balance of derivative financial instruments liability

 

858,469

 

$

172