XML 44 R32.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value
12 Months Ended
Dec. 31, 2016
Fair Value [Abstract]  
Fair Value

Note 24 — Fair Value

The Company measures the fair value of financial assets and liabilities based on the guidance of ASC 820 “Fair Value Measurements and Disclosures” (“ASC 820”) which defines fair value, establishes a framework for measuring fair value, and expands disclosures about fair value measurements.

ASC 820 defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 describes three levels of inputs that may be used to measure fair value:

Level 1 — Quoted prices available in active markets for identical assets or liabilities trading in active markets.

Level 2 — Observable inputs other than quoted prices included in Level 1, such as quotable prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3 — Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. This includes certain pricing models, discounted cash flow methodologies and similar valuation techniques that use significant unobservable inputs.

Financial instruments, including accounts receivable, accounts payable, and deferred revenues are carried at cost, which management believes approximates fair value due to the short-term nature of these instruments. The Company’s other financial instruments include debt payable, the carrying value of which approximates fair value, as the notes bear terms and conditions comparable to market for obligations with similar terms and maturities, as well as warrant and embedded conversion liabilities that are accounted for at fair value on a recurring basis as of December 31, 2016, by level within the fair value hierarchy (in thousands):

 

 

Quoted Prices inActive Marketsfor IdenticalAssets or Liabilities (Level 1)

 

Significant Other Observable Inputs 
(Level 2)

 

Significant Unobservable Inputs
(Level 3)

 

Total

Embedded Conversion Feature

 

$

 

$

 

$

1

 

$

1

Warrant liability

 

 

 

 

 

 

209

 

 

209

Derivative liability – December 31, 2016

 

$

 

$

 

$

210

 

$

210

Financial assets are considered Level 3 when their fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant model assumption or input is unobservable. The Company’s level 3 liabilities shown in the above table consist of warrants that contain a cashless exercise feature that provides for their net share settlement at the option of the holder. Settlement at fair value upon the occurrence of a fundamental transaction would be computed using the Black Scholes Option Pricing Model.

Assumptions utilized in the valuation of Level 3 liabilities are described as follows:

 

 

For the Year
Ended
December 31,
2016

Risk-free interest rate

 

 

2.10

%

Expected life of option grants

 

 

5 years

 

Expected volatility of underlying stock

 

 

47.09

%

Dividends assumption

 

$

 

The expected stock price volatility for the Company’s stock options was determined by the historical volatilities for industry peers and used an average of those volatilities. Risk free interest rates were obtained from U.S. Treasury rates for the applicable periods. The expected term used is the contractual life of the instrument being valued. The dividends assumptions was $0 as the Company historically has not declared any dividends and does not expect to.

The following table presents the fair value reconciliation of Level 3 liabilities measured at fair value during the year ended December 31, 2016 (in thousands):

 

 

Warrant Liability

 

Embedded Conversion Feature

 

Total
Derivative Liabilities

Balance at January 1, 2016

 

$

 

$

 

 

$

 

Included in Debt Discount

 

 

 

 

52

 

 

 

52

 

Reclassification of warrants to derivative liabilities

 

 

209

 

 

 

 

 

209

 

Change in fair value of derivative

 

 

 

 

(51

)

 

 

(51

)

Balance at December 31, 2016

 

$

209

 

$

1

 

 

$

210