XML 45 R30.htm IDEA: XBRL DOCUMENT v3.3.1.900
DERIVATIVE FINANCIAL INSTRUMENTS (Tables)
12 Months Ended
Dec. 31, 2015
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of assumptions for valuation of warrants
The Company calculated the fair value of the warrants using the Monte Carlo Simulation utilizing the following assumptions as of the grant date of the warrants:
Risk free rate
1.39
%
Expected volatility
85
%
Expected life (in years), represents the weighted average period until next liquidity event
0.3

Expected dividend yield

Exercise Price
$
13.25

The Company calculated the fair value of the warrants using the Binomial Lattice pricing model using the following assumptions as of the grant date of the Warrants:
Risk free rate
1.62
%
Expected volatility
85
%
Expected life (in years), represents the weighted average period until next liquidity event
0.36

Expected dividend yield

Exercise Price
$
12.76

The Company calculated the fair value of the warrants using the Monte Carlo Simulation as of December 31, 2015 and the Binomial Lattice options pricing model as of December 31, 2014, using the following assumptions:
 
As of
 
December 31, 2015
 
December 31, 2014
Fair value of common stock
$
19.29

 
$
12.24

Expected life (in years), represents the weighted average period until next liquidity event
n/a**

 
0.33 years

Remaining Life (in years) of the Warrants
2.1 – 4.0 years

 
3.1 – 4.9 years

Risk-free interest rate
1.11 – 1.59%

 
1.13 – 1.69%

Expected volatility
75 – 85%

 
85
%
Dividend yield
%
 
%

**There are no liquidity events expected within the life of the outstanding warrants.
Schedule of derivative warrant issuances and balances outstanding
The following tables presents the Company’s derivative warrant issuances and balances outstanding during the years ended December 31, 2015 and 2014:
 
 
 
Weighted Average
 
Warrants
 
Exercise Price
 
Grant Date
Fair Value
Outstanding at December 31, 2013
4,782,249

 
$
5.04

 
$
3.13

Issued
637,500

 
11.44

 
6.49

Canceled

 

 

Exercised
1,998,394

 
4.70

 
3.05

Outstanding at December 31, 2014
3,421,355

 
$
6.43

 
$
3.79

Issued
125,000

 
13.25

 
8.40

Canceled

 

 

Exercised
880,807

 
5.35

 
3.23

Outstanding at December 31, 2015
2,665,548

 
$
7.05

 
$
4.20

Schedule of derivative warrants outstanding
The following information applies to derivative warrants outstanding at December 31, 2015:
Exercise
Price
 
Number of Warrants
 
Weighted Average Remaining
Contractual Life (years)
 
Number
 Exercisable
$
3.60

 
660,036

 
2.12
 
660,036

$
6.00

 
1,243,012

 
2.62
 
1,243,012

$
12.76

 
337,500

 
3.5
 
337,500

$
9.96

 
300,000

 
3.87
 
300,000

$
13.25

 
125,000

 
4.03
 
125,000