XML 36 R21.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value Measurements (Tables)
12 Months Ended
Dec. 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 December 31, 2017 and 2016, using the Black Scholes option valuation model with the following assumptions:  

 

 

December 3l,

 

 

 

2017

 

 

2016

 

Risk-free interest rate

 

2.09%

 

 

1.93%

 

Expected volatility

 

100.39%

 

 

94.19%

 

Expected term

 

4.08 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 December 31, 2017:  

 

 

 

Fair Value Measurement as of December 31, 2017

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Balance

 

Warrant liability

 

$

-

 

 

$

-

 

 

$

3,701,277

 

 

$

3,701,277

 

Total

 

$

-

 

 

$

-

 

 

$

3,701,277

 

 

$

3,701,277

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

The following table presents a reconciliation of the Company’s warrant liability measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the years ended December 31, 2017 and 2016:  

 

 

 

December 31,

 

 

 

2017

 

 

2016

 

Beginning balance of warrant liability

 

$

4,095,019

 

 

$

-

 

Issuance of warrants

 

 

-

 

 

 

4,899,459

 

Change in fair value upon re-measurement

 

 

1,005,349

 

 

 

(597,615

)

Reclassification to Additional Paid-in Capital

   due to warrant amendment

 

 

-

 

 

 

(206,825

)

Reclassification to Additional Paid-in Capital

   due to warrant exercise

 

 

(1,399,091

)

 

 

-

 

Ending balance of warrant liability

 

$

3,701,277

 

 

$

4,095,019