XML 38 R18.htm IDEA: XBRL DOCUMENT v3.5.0.2
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables)
6 Months Ended
Jun. 30, 2016
Accounting Policies [Abstract]  
Schedule of inventory

All of the raw material purchased during the six months ended June 30, 2016 and for the year ended December 31, 2015 was from one vendor. The below table presents inventory by category:

 

Inventory by category

 

June 30, 2016

 

December 31, 2015

Work-in-process

 

$

48,312

 

$

45,355

Finished goods

 

193,306

 

173,808

 

 

$

241,618

 

$

219,163

Schedule of prepaid expenses and other current assets

Prepaid expenses and other current assets consisted of the following at June 30, 2016 and December 31, 2015:

 

 

 

June 30, 2016

 

December 31, 2015

Prepaid insurance

 

$

80,791

 

$

97,708

Other prepaid expenses and current assets

 

28,323

 

33,405

 

 

$

109,114

 

$

131,113

Schedule of changes in fair value of Level 3 liabilities

The following table presents the activity for those items measured at fair value on a recurring basis using Level 3 inputs during the six months ended June 30, 2016 and the year ended December 31, 2015:

 

 

 

Period ended

Liability Classified Warrants—Stock Purchase Warrants

 

June 30, 2016

 

December 31, 2015

Balance, beginning of period

 

$

—

 

$

3,206,000

Reclassification to warrant derivative liabilities

 

—

 

(2,545,000

Change in fair value included in consolidated statements of comprehensive loss

 

—

 

(661,000

Balance, end of period

 

$

—

 

$

—

 

 

 

Period ended

Warrant Derivative Liabilities—Stock Purchase Warrants

 

June 30, 2016

 

December 31, 2015

Balance, beginning of period

 

$

7,863,000

 

$

6,520,000

Reclassification from liability classified warrants

 

—

 

2,545,000

Change in fair value included in consolidated statements of comprehensive loss

 

48,000

 

(1,202,000

Balance, end of period

 

$

7,911,000

 

$

7,863,000

 

 

 

Period ended

Warrant Derivative Liabilities—Lender Warrants

 

June 30, 2016

 

December 31, 2015

Balance, beginning of period

 

$

—

 

$

—

Warrants issued in conjunction with secured loans

 

316,610

 

—

Change in fair value included in consolidated statements of comprehensive loss

 

8,890

 

—

Reclassified to additional paid-in capital

 

(325,500

)

—

Balance, end of period

 

$

—

 

$

—

Schedule of valuation assumptions for warrants

The values as of June 30, 2016, December 31, 2015 and the initial value as of September 11, 2013 were calculated based on the following assumptions:

 

    June 30, 2016   December 31, 2015   Initial Value  
Stock price   $ 5.00   $ 4.70   $ 3.60  
Risk-free interest rate   0.61 % 1.23 % 1.72 %
Expected volatility (peer group)   61.9 % 64.10 % 72.40 %
Expected life (in years)   2.20   2.70   5.00  
Number outstanding   3,320,501   3,320,501   3,320,501  
Balance, end of period:              
Liability classified warrants   $ —   $ —   $ 7,541,000  
Warrant derivative liabilities   $ 7,911,000   $ 7,863,000   $ —  

 

The values of lender warrants as of June 30, 2016, May 13, 2016 and April 18, 2016 were calculated based on the following assumptions:

 

    June 30, 2016   May 13, 2016   April 18, 2016  
Stock price   $ 5.00   $ 5.00   $ 5.00  
Risk-free interest rate   1.01 %  1.24 %  1.27 %
Expected volatility (peer group)   74.10 % 73.30 % 72.90 %
Expected life (in years)   5.00   5.13   5.20  
 
Schedule of notes payable with beneficial conversion feature or warrants

The following table presents the effective interest rates on the original loan principal amount for loans originated in the respective periods that either had a beneficial conversion feature or an attached warrant:

 

Type of Loan

 

Term of
Loan

 

Stated
Annual
Interest
Rate

 

Original
Loan
Principal
Amount

 

Conversion
Rate

 

Beneficial
Conversion
Discount
Amount

 

Warrants
Issued
with
Notes

 

Exercise
Price

 

Warrant
FMV
Discount
Amount

 

Effective
Interest Rate
Including
Discounts

2015 convertible notes payable

 

Due on demand - 2 years

 

10

%

$

4,051,022

 

$3.50- $4.50

 

$

1,388,201

 

110,417

 

$

4.90

 

$

220,071

 

14% - 109%

2016 convertible notes payable

 

Due on demand - 2 years

 

10

%

4,229,505

 

$3.50- $4.50

 

1,037,509

 

75,000

 

$

4.70

 

159,968

 

14% - 102%

2016 promissory notes

 

11.5 - 12.5 months

 

10

%

1,295,000

 

—

 

—

 

100,000

 

$

4.50

 

435,381

 

44%

Total

 

 

 

 

 

$

9,575,527

 

 

 

$

2,425,710

 

285,417

 

 

 

$

815,420