XML 37 R24.htm IDEA: XBRL DOCUMENT v3.6.0.2
Commitments and Contingencies (Tables)
12 Months Ended
Dec. 31, 2016
Commitments and Contingencies Disclosure [Abstract]  
Schedule of Loans Payable
Loans Payable
For the Year Ended December 31, 2016
Lender
Related Party
Long-term
Short-term
Chang Family Trust
1,000
Chang Family Trust
500
Glenhill Concentrated Long Master Fund, LLC
250
Accredited Investor
700
Accredited Investor
160
Accredited Investor
80
Ascentium Capital, LLC
22
Ascentium Capital, LLC
42 24
Royal Bank America Leasing, L.P.
25
Ascentium Capital, LLC
21 10
Total
1,750 1,003 81
Debt Discounts
(156) (65)
Total, net of debt discounts
1,594 938 81
Schedule of relative fair value of the warrants granted using the Black-Scholes pricing model
For the year ended 
December 31, 
2016
Expected term (in years)
2​
Risk-free interest rate
0.73 – 1.1%​
Expected volatility
97.7 – 100%​
Expected dividend rate.
0%​