XML 15 R25.htm IDEA: XBRL DOCUMENT v2.4.0.8
WARRANT LIABILITIES (Details) (USD $)
0 Months Ended 3 Months Ended 6 Months Ended 0 Months Ended 6 Months Ended 1 Months Ended 1 Months Ended 6 Months Ended 6 Months Ended 6 Months Ended 6 Months Ended 12 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2014
item
Jun. 30, 2014
item
Jun. 03, 2014
Dec. 31, 2013
Jun. 30, 2014
Fair value
Dec. 31, 2013
Fair value
Jun. 30, 2014
Minimum
Jun. 30, 2014
Black-Scholes option-pricing model
Jun. 30, 2014
Bridge warrants
Dec. 31, 2013
Bridge warrants
Jun. 17, 2013
Bridge warrants
Founders
Jun. 18, 2013
Bridge warrants
Founders
Black-Scholes option-pricing model
Jun. 30, 2014
Consulting warrant
Dec. 31, 2013
Consulting warrant
Jun. 30, 2014
Financing Warrant
Dec. 31, 2013
Financing Warrant
Jun. 30, 2014
Underwriting Warrant
Jun. 16, 2013
Resonant LLC
Jun. 30, 2014
Resonant LLC
Founders
item
Jun. 16, 2013
Resonant LLC
Founders
Jun. 17, 2013
Resonant LLC
Founders
Jul. 31, 2012
Resonant LLC
Founders
item
Jan. 31, 2013
Resonant LLC
Bridge warrants issued in January 2013
Founders
Class B units
Jan. 31, 2013
Resonant LLC
Bridge warrants issued in January 2013
Founders
Black-Scholes option-pricing model
Jan. 31, 2013
Resonant LLC
Bridge warrants issued in January 2013
Founder one
Class B units
Jan. 31, 2013
Resonant LLC
Bridge warrants issued in January 2013
Founder two
Class B units
Jan. 31, 2013
Resonant LLC
Bridge warrants issued in January 2013
Founder three
Class B units
Mar. 19, 2013
Resonant LLC
Bridge warrants issued in March 2013
Founders
Class B units
Mar. 31, 2013
Resonant LLC
Bridge warrants issued in March 2013
Founders
Black-Scholes option-pricing model
Mar. 19, 2013
Resonant LLC
Bridge warrants issued in March 2013
Founder one
Class B units
Mar. 19, 2013
Resonant LLC
Bridge warrants issued in March 2013
Founder two
Class B units
Mar. 19, 2013
Resonant LLC
Bridge warrants issued in March 2013
Founder three
Class B units
Jun. 30, 2014
MDB
Jun. 03, 2014
MDB
Jun. 30, 2014
MDB
Consulting warrant
Jun. 17, 2013
MDB
Consulting warrant
Jun. 30, 2014
MDB
Consulting warrant
Black-Scholes option-pricing model
Jun. 30, 2014
MDB
Financing Warrant
Jun. 17, 2013
MDB
Financing Warrant
Jun. 30, 2014
MDB
Financing Warrant
Black-Scholes option-pricing model
Dec. 31, 2013
MDB
Financing Warrant
Monte Carlo option-pricing model
Jun. 30, 2014
MDB
Underwriting Warrant
Warrant liabilities                                                                                      
Number of founders   3 3                                       3                                        
Warrant term                                       5 years                           5 years   7 years     7 years       5 years
Exercise price (in dollars per unit/share)                       $ 0.20               $ 0.40                             $ 7.50 $ 0.01     $ 3.35       $ 7.50
Number of tranches in which warrants were issued                                       2                                              
Warrants to purchase shares of common stock or units (in units/shares)                       249,999                   124,998   62,499   20,833 20,833 20,833 62,499   20,833 20,833 20,833   310,500 222,222 222,222     208,763     310,500
Warrants exercisable period from underwriting agreement                                                                                     180 days
Cash paid for warrants     $ 1,000                               $ 1,000   $ 1,000                                            
Fair value                         400,000                       200,000         200,000               700,000     901,185 700,000  
Assumptions used in estimating fair value of warrants                                                                                      
Equity value                                                                                   20,000,000  
Exercise price (in dollars per unit/share)                         $ 0.20                       $ 0.40         $ 0.40               $ 0.01          
Implied unit price/stock price (in dollars per unit/share)   $ 7.72 $ 7.72 $ 6.00 $ 5.54     $ 5.59 $ 7.72       $ 3.23                       $ 3.75         $ 3.60               $ 3.23     $ 6.00    
Expected volatility (as a percent)                         60.00%                       60.00%         60.00%               68.80%     63.10% 65.30%  
Expected dividend rate (as a percent)                         0.00%                       0.00%         0.00%               0.00%     0.00%    
Risk free interest rate (as a percent)                         1.06%                       0.88%         0.80%               1.57%     1.50% 2.28%  
Expected Life                         5 years                       5 years         5 years               7 years     5 years 6 years 6 months  
Exercisable period after the completion of our initial public offering                                                                       6 months     6 months        
Value of shares of common stock divided by exercise price of warrant's to determine exercisable warrants                                                                             700,000        
Amount considered for dividing the fully diluted shares prior to consummation of qualified IPO                                                                             6,000,000        
Roll forward of warrant activity                                                                                      
Balance at the beginning of the period     680,984             249,999 249,999     222,222 222,222 208,763 208,763                                                    
Warrants Issued     310,500                             310,500                                                  
Balance at the end of the period   991,484 991,484             249,999 249,999     222,222 222,222 208,763 208,763 310,500                                                  
Fair value of the warrant liabilities   4,838,199 4,838,199   3,276,084 4,800,000 3,300,000                                                                        
Loss on change in the fair value of the warrants $ 0 $ 928,021 $ 1,600,000