XML 38 R19.htm IDEA: XBRL DOCUMENT v2.4.0.8
FAIR VALUE MEASUREMENTS AND DERIVATIVE INSTRUMENTS (Tables)
9 Months Ended
Sep. 30, 2014
Fair Value Measurements  
Schedule of assumptions used to determine the fair value

The following assumptions were used in the Monte Carlo option-valuation model to determine the fair value of the Financing Warrant and Senior Convertible Note derivative liability during the period from June 17, 2013 to September 30, 2013:

 

 

 

Expected Life
(Years)

 

Risk Free
Rate

 

Volatility

 

Probability of
a Capital Raise

 

Financing Warrant

 

6.5 - 7

 

1.57% - 2.28%

 

65.3% - 68.6%

 

 

Senior Convertible Note Derivative Liability

 

0.75 - 1.75

 

0.19% - 0.24%

 

81.0% - 102.1%

 

75% - 90%

 

 

The following assumptions were used in the Black-Scholes option-pricing model to determine the fair value of the warrant liabilities:

 

 

 

December 31, 2013

 

IPO Date

 

Assumptions:

 

 

 

 

 

Risk-free interest rate

 

0.8% - 2.45%

 

1.25% - 2.31%

 

Expected dividend yield

 

0%

 

0%

 

Expected volatility

 

60.0% - 65.6%

 

64.0% - 69.6%

 

Expected term (in years)

 

4.08 - 7.0

 

3.58 – 5.95

 

Schedule of liabilities measured at fair value on a recurring basis

Liabilities measured at fair value on a recurring basis as of December 31, 2013 are as follows:

 

 

 

 

 

Fair Value Measurements Using

 

 

 

Balance as of
December 31,
2013

 

Quoted
Prices in
Active
Markets
for
Identical
Assets
(Level 1)

 

Significant
Other
Observable
Inputs
(Level 2)

 

Significant
Unobservable
Inputs
(Level 3)

 

Liabilities:

 

 

 

 

 

 

 

 

 

Senior convertible note derivative

 

$

5,056,502

 

$

 

$

 

$

5,056,502

 

Bridge loan warrants

 

1,338,071

 

 

 

1,338,071

 

Consulting warrant

 

1,228,616

 

 

 

1,228,616

 

Financing warrant

 

709,397

 

 

 

709,397

 

Total

 

$

8,332,586

 

$

 

$

 

$

8,332,586

 

Schedule of reconciliation of all liabilities measured at fair value using Level 3 significant unobservable inputs

 

 

 

Warrant
Liabilities(1)

 

Senior
Convertible
Note Derivative
Liability(2)

 

Balance at December 31, 2013

 

$

3,276,084

 

$

5,056,502

 

Issuance of warrant and derivative liabilities

 

 

 

Change in fair value

 

382,327

 

1,633,272

 

Write-off due to conversion and IPO

 

(3,658,411

)

(6,689,774

)

Balance at September 30, 2014

 

$

 

$

 

 

(1)                 The change in the fair value of the warrants was recorded as a gain of $0 and a reduction of $382,327 to other income in the condensed consolidated statement of operations for the three and nine months ended September 30, 2014, respectively. Due to the expiration of the redemption and put option features included in the Bridge Warrants, Consulting Warrant and Financing Warrant as of the IPO Date, these warrant liabilities were recorded as an increase of $3.7 million to additional paid-in capital in the condensed consolidated balance sheet as of September 30, 2014.

 

(2)                 The extinguishment of the senior convertible note derivative liability was recorded as an increase of $5.5 million to additional paid-in capital and a gain of $0 and $1.2 million to other income in the condensed consolidated statement of operations for the three and nine months ended September 30, 2014, respectively.