XML 28 R22.htm IDEA: XBRL DOCUMENT v3.3.0.814
Derivative Financial Instruments (Tables)
9 Months Ended
Sep. 30, 2015
Derivative Financial Instruments  
Schedule of range of assumptions used to determine the fair value of the warrants

 

 

 

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

 

 

 

 

Schedule of changes in derivative financial instruments and associated liability balance

 

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

 

 

 

 

 

 

 

 

 

 

 

Schedule of liabilities that are measured and recognized at fair value on a recurring basis

 

 

($ 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 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Summary of changes in the fair value of Level 3 liabilities

 

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