XML 34 R17.htm IDEA: XBRL DOCUMENT v3.3.0.814
Derivative Financial Instruments
9 Months Ended
Sep. 30, 2015
Derivative Financial Instruments  
Derivative Financial Instruments

 

10. Derivative Financial Instruments

 

Synergy 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 are 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:

 

 

 

Nine Months Ended
September 30, 2015

 

Nine Months Ended
September 30, 2014

 

Fair value of Synergy common stock

 

$

5.30 

 

$

2.79 

 

Expected warrant term

 

0.01-2.4 years

 

0.75-3.4 years

 

Risk-free interest rate

 

0.00%-0.78%

 

0.08%-1.25%

 

Expected volatility

 

80% 

 

52%-60%

 

Dividend yield

 

 

 

 

Fair value of stock is the closing market price of the Company’s common stock 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 quarterly revaluation.

 

The following table sets forth the components of changes in the Synergy’s outstanding warrants which were deemed derivative financial instruments and the associated liability balance for the periods indicated:

 

Date

 

Description

 

Warrants

 

Derivative
Instrument
Liability
(in thousands)

 

12/31/2014

 

Balance of derivative financial instruments liability

 

858,469

 

$

172

 

3/31/2015

 

Change in fair value of warrants during the quarter

 

 

268

 

6/30/2015

 

Change in fair value of warrants during the quarter

 

 

1,541

 

6/30/2015

 

Expiration of warrants

 

(324,000

)

 

9/30/2015

 

Change in fair value of warrants during the quarter

 

 

(1,445

)

9/30/2015

 

Exercise of warrants

 

(30,000

)

 

9/30/2015

 

Expiration of warrants

 

(2,469

)

(3

)

 

 

 

 

 

 

 

 

9/30/2015

 

Balance of derivative financial instruments liability

 

502,000

 

$

533

 

 

 

 

 

 

 

 

 

 

 

Synergy Fair Value Measurements

 

The following table presents the Company’s liabilities that are measured and recognized at fair value on a recurring basis classified under the appropriate level of the fair value hierarchy as of December 31, 2014 and September 30, 2015:

 

($ in thousands)

 

Description

 

Quoted Prices
in
Active
Markets
for Identical
Assets and
Liabilities
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Balance as of
December 31,
2014

 

Quoted Prices
in
Active
Markets
for Identical
Assets and
Liabilities
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Balance as of
September 30, 2015

 

Derivative liabilities related to Warrants

 

$

 

$

 

$

172 

 

$

172 

 

$

 

$

 

$

533 

 

$

533 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The following table sets forth a summary of changes in the fair value of the Company’s Level 3 liabilities for the nine months ended September 30, 2015:

 

($ in thousands)

 

Description

 

Balance at
December 31,
2014

 

(Gain) or loss
recognized in
earning from
Change in Fair
Value

 

Expiration of
warrants

 

Balance as of
September 30,
2015

 

Derivative liabilities related to Warrants

 

$

172

 

$

364

 

$

(3

)

$

533

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The unrealized gains or losses on the derivative liabilities are recorded as a change in fair value of derivative liabilities in the Company’s statement of operations. A financial instrument’s level within the fair value hierarchy is based on the lowest level of any input that is significant to the fair value measurement. At each reporting period, Synergy reviews the assets and liabilities that are subject to ASC Topic 815-40. At each reporting period, all assets and liabilities for which the fair value measurement is based on significant unobservable inputs or instruments which trade infrequently and therefore have little or no price transparency are classified as Level 3.