XML 42 R25.htm IDEA: XBRL DOCUMENT v3.8.0.1
Derivative Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2017
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, 2017
 
Year Ended
December 31, 2016
 
Year Ended
December 31, 2015
Fair value of Synergy common stock
$
2.23

 
$
6.09

 
$
5.67

Expected warrant term
0.2 - 1.9 years

 
1.2 years

 
2.2 years

Risk-free interest rate
1.34% - 1.78%

 
1.03
%
 
1.18
%
Expected volatility
50%-67%

 
50
%
 
50%-80%

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)
12/31/2015
 
Balance of derivative financial instruments liability
 
210,000

 
$
322

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

 
(106
)
12/31/2016
 
Balance of derivative financial instruments liability
 
210,000

 
216

 
 
 
 
 
 
 
12/31/2017
 
Fair value of new warrants issued during the year
 
21,705,426

 
21,706

12/31/2017
 
Change in fair value of warrants during the year ended December 31, 2017
 

 
(4,340
)
 
 
 
 
 
 
 
12/31/2017
 
Balance of derivative financial instruments liability
 
21,915,426

 
$
17,582