XML 42 R22.htm IDEA: XBRL DOCUMENT v3.6.0.2
Fair Value Measurements (Tables)
12 Months Ended
Dec. 31, 2016
Fair Value Disclosures [Abstract]  
Summary of Warrants Liability and Remeasured Liability to Estimated Fair Value

The Company has classified the warrants as a liability and has remeasured the liability to estimated fair value at December 31, 2016, using the Black Scholes option valuation model with the following assumptions:

 

 

 

December 31,

2016

 

Risk-free interest rate

 

 

1.93%

 

Expected volatility

 

94.19

 

Expected term

 

5.08 years

 

Expected dividend yield

 

 

0%

 

 

Summary of Financial Assets and Liabilities Measured at Fair Value on Recurring Basis

 

The following fair value hierarchy table presents information about the Company’s financial assets and liabilities measured at fair value on a recurring basis as of December 31, 2016:

 

 

 

Fair Value Measurement as of December 31, 2016

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Balance

 

Warrant liability

 

$

-

 

 

$

-

 

 

$

4,095,019

 

 

$

4,095,019

 

Total

 

$

-

 

 

$

-

 

 

$

4,095,019

 

 

$

4,095,019

 

 

Summary of Reconciliation of Liabilities Measured at Fair Value on Recurring Basis Using Significant Unobservable Inputs

 

The following table presents a reconciliation of the Company’s liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the year ended December 31, 2016:

 

 

 

Warrant

Liability

 

Balance at December 31, 2015

 

$

-

 

Issuance of warrants

 

 

4,899,459

 

Change in fair value upon re-measurement

 

 

(597,615

)

Reclassification to Additional Paid-in Capital

   due to warrant amendment

 

 

(206,825

)

Balance at December 31, 2016

 

$

4,095,019