XML 27 R15.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2017
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 March 31, 2017 and December 31, 2016, using the Black Scholes option pricing model with the following assumptions: 

 

 

March 31,

2017

 

 

December 31,

2016

 

Risk-free interest rate

 

 

1.93%

 

 

 

1.93%

 

Expected volatility

 

101.44

 

 

94.19

 

Expected term

 

4.83 years

 

 

5.08 years

 

Expected dividend yield

 

 

0.0%

 

 

 

0.0%

 

 

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 March 31, 2017 and December 31, 2016:

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Warrant liability

Balance at March 31, 2017

 

$

 

 

$

 

 

$

5,768,675

 

 

$

5,768,675

 

Balance at December 31, 2016

 

$

 

 

$

 

 

$

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 three months ended March 31, 2017:

 

 

Warrant

Liability

 

Balance at December 31, 2016

 

$

4,095,019

 

Issuance of warrants

 

 

Change in fair value upon re-measurement

 

 

3,072,747

 

Reclassification to Additional Paid-in Capital

   due to warrant exercise

 

 

(1,399,091

)

Balance at March 31, 2017

 

$

5,768,675