XML 45 R25.htm IDEA: XBRL DOCUMENT v3.3.1.900
Derivative Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2015
Derivative Financial Instruments  
Schedule of range of assumptions used to determine the fair value of the warrants

 

 

 

Year Ended

 

Year Ended

 

Year Ended

 

 

 

December 31, 2015

 

December 31, 2014

 

December 31, 2013

 

Fair value of Synergy common stock

 

$
5.67 

 

$
3.05 

 

$
5.55 

 

Expected warrant term

 

2.2 years

 

0.49-3.9 years

 

1.8-4.4 years

 

Risk-free interest rate

 

1.18% 

 

0.08%-1.32%

 

0.26%-1.76%

 

Expected volatility

 

50%-80%

 

52%-60%

 

60% 

 

Dividend yield

 

 

 

 

 

Schedule of changes in derivative financial instruments and associated liability balance

 

 

 

 

 

 

 

Derivative

 

 

 

 

 

 

 

Instrument

 

 

 

 

 

 

 

Liability

 

Date

 

Description

 

Warrants

 

(in thousands)

 

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

)

12/31/2014

 

Fair value of new warrants issued during the quarter

 

 

 

12/31/2014

 

Change in fair value of warrants during the quarter

 

 

42

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

12/31/2015

 

Change in fair value of warrants during the quarter

 

 

30

 

12/31/2015

 

Exercise of warrants

 

 

 

12/31/2015

 

Expiration of warrants

 

(292,000

)

(241

)

 

 

 

 

 

 

 

 

12/31/2015

 

Balance of derivative financial instruments liability

 

210,000

 

$

322