XML 45 R26.htm IDEA: XBRL DOCUMENT v3.6.0.2
Derivative Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2016
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of range of assumptions used to determine the fair value of the warrants
The range of assumptions used to determine the fair value of the warrants at each period end was:
 
Year Ended
December 31, 2016
 
Year Ended
December 31, 2015
 
Year Ended
December 31, 2014
Fair value of Synergy common stock
$
6.09

 
$
5.67

 
$
3.05

Expected warrant term
1.2 years

 
2.2 years

 
0.49-3.9 years

Risk-free interest rate
1.03
%
 
1.18
%
 
0.08%-1.32%

Expected volatility
50
%
 
50%-80%

 
52%-60%

Dividend yield

 

 

Schedule of changes in derivative financial instruments and associated liability balance

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
)
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

 
 
 
 
 
 
 
3/31/2016
 
Change in fair value of warrants during the 3 months ended March 31, 2016
 

 
(260
)
6/30/2016
 
Change in fair value of warrants during the 3 months ended June 30, 2016
 

 
22

9/30/2016
 
Change in fair value of warrants during the 3 months ended September 30, 2016
 

 
87

12/31/2016
 
Change in fair value of warrants during the 3 months ended December 31, 2016
 

 
45

 
 
 
 
 
 
 
12/31/2016
 
Balance of derivative financial instruments liability
 
210,000

 
$
216