XML 104 R86.htm IDEA: XBRL DOCUMENT v3.3.1.900
Debt and Warrants (Details)
1 Months Ended 2 Months Ended 3 Months Ended 6 Months Ended 7 Months Ended 9 Months Ended 12 Months Ended 15 Months Ended
May. 13, 2016
Dec. 23, 2014
USD ($)
item
$ / shares
shares
Dec. 03, 2014
USD ($)
$ / shares
Oct. 30, 2014
USD ($)
item
Jul. 16, 2014
USD ($)
$ / shares
shares
Jun. 26, 2014
USD ($)
$ / shares
shares
Jun. 26, 2014
USD ($)
$ / shares
shares
Jun. 02, 2014
USD ($)
item
$ / shares
shares
Aug. 31, 2015
USD ($)
May. 31, 2015
USD ($)
$ / shares
shares
Mar. 31, 2015
USD ($)
$ / shares
shares
Feb. 28, 2015
USD ($)
item
Aug. 31, 2014
USD ($)
$ / shares
shares
Feb. 28, 2014
USD ($)
$ / shares
shares
Feb. 28, 2014
USD ($)
$ / shares
Sep. 30, 2013
USD ($)
item
shares
Jun. 30, 2014
USD ($)
Dec. 31, 2013
USD ($)
Sep. 30, 2015
USD ($)
Sep. 30, 2014
USD ($)
Dec. 31, 2014
USD ($)
$ / shares
shares
Mar. 31, 2015
USD ($)
$ / shares
shares
Aug. 01, 2018
USD ($)
Mar. 01, 2016
Aug. 26, 2015
$ / shares
Jun. 30, 2015
$ / shares
May. 13, 2015
$ / shares
Mar. 20, 2015
shares
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Gross aggregate proceeds                                   $ 519,806 $ 1,250,000 $ 450,000 $ 1,100,000              
Number of warrants issued to purchase shares of common stock (in shares) | shares                                                       236,606
Original issue price (in dollars per share) | $ / shares                                         $ 2.2472              
Exercise price (in dollars per share) | $ / shares                         $ 6.40                              
Strike price (in dollars per share) | $ / shares                         $ 8.00                              
Volatility (as a percent)                         52.00%                              
Dividend yield (as a percent)                         0.00%                              
Risk-free interest rate (as a percent)                         0.52%                              
Net amount of Notes                                   $ 519,486 150,000   $ 424,674              
Interest Paid                                     23,100                  
Proceeds required to be maintained in cash                                     4,500,000                  
Aegis Capital Corp | IPO                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Exercise price (in dollars per share) | $ / shares                   $ 8.75                                    
Fair value of warrants                   $ 400,000                                    
Aegis Capital Corp | Scenario, Forecast | IPO                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Warrant term 4 years                                                      
Aegis Capital Corp | Maximum | IPO                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Number of warrants issued to purchase shares of common stock (in shares) | shares                   143,000                                    
Transfer Agreement | Manufacturer                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Number of warrants issued to purchase shares of common stock (in shares) | shares           16,666 16,666                                          
Exercise price (in dollars per share) | $ / shares                     $ 6.30                     $ 6.30            
Exercise price as a percentage of initial public offering price           90.00% 90.00%                                          
Series A redeemable convertible preferred stock                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Issuance of convertible preferred stock (in shares) | shares                           2,224,991             3,015,902              
Original issue price (in dollars per share) | $ / shares                           $ 2.2472 $ 2.2472           $ 2.2472              
Warrants | Transfer Agreement | Manufacturer                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Exercise price (in dollars per share) | $ / shares                     $ 6.30                     $ 6.30            
Term           5 years                                            
Warrants | Common Stock | Transfer Agreement | Manufacturer                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Number of warrants issued to purchase shares of common stock (in shares) | shares           16,666 16,666                                          
Exercise price (in dollars per share) | $ / shares           $ 4.35 $ 4.35                                          
Fair value of warrants           $ 37,840 $ 37,840                                          
Strike price (in dollars per share) | $ / shares           $ 4.83 $ 4.83                                          
Term             5 years                                          
Volatility (as a percent)           49.00%                                            
Dividend yield (as a percent)           0.00%                                            
Risk-free interest rate (as a percent)           1.64%                                            
Exercise price as a percentage of initial public offering price           90.00% 90.00%                                          
Standby bridge financing agreement                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Exercise price (in dollars per share) | $ / shares     $ 5.23                                                  
Fair value of warrants     $ 505,348                                                  
Strike price (in dollars per share) | $ / shares     $ 5.01                                                  
Term     5 years 6 months                                                
Volatility (as a percent)     63.00%                                                  
Dividend yield (as a percent)     0.00%                                                  
Risk-free interest rate (as a percent)     1.61%                                                  
Aggregate principal amount       $ 4,000,000                                                
Aggregate principal amount of bridge financing       1,000,000                                                
Debt discount       $ 605,348                                                
Exercise price as a percentage of initial public offering price       80.00%                                                
Number of lenders | item       2                                                
Interest Paid                   $ 321,600                                    
Value to be divided by IPO exercise price to determine number of warrants granted                     $ 1,000,000                     $ 1,000,000            
Standby bridge financing agreement | IPO                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Exercise price (in dollars per share) | $ / shares                     $ 5.60                     $ 5.60            
Standby bridge financing agreement | Interest Expense.                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Term       6 months                                                
Debt discount       $ 100,000                                                
Amortization of debt discount                     $ 521,291                   $ 84,057              
Additional financing costs       $ 104,000                             86,667   17,333              
Standby bridge financing agreement | Scenario, Forecast | IPO                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Exercise price (in dollars per share) | $ / shares                                                   $ 2.696    
Convertible promissory notes                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Number of convertible promissory notes issued | item                               4                        
Number of Accredited Investors | item                       2                                
Gross aggregate proceeds                               $ 525,000                        
Interest rate (as a percent)                               8.00%                        
Number of business days after the date of consummation of the initial closing of a first equity round of financing, when the debt instrument is due                               10 days                        
Pre-money valuation threshold amount                               $ 3,000,000                        
Aggregate principal amount                       $ 250,000                                
Amortization of debt discount                           $ 4,071 $ 1,443                          
Net amount of Notes                               $ 518,105                        
Number of shares issued for notes converted | shares                           207,664                            
Principal and interest paid on debt                   103,912                                    
Retirement of convertible promissory notes                   $ 100,000                                    
Debt Instrument, Interest Rate, Stated Percentage                               8.00%                        
Convertible promissory notes | Interest Expense.                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Warrant term                                   5 years                    
Debt discount                           $ 6,895 6,895 $ 6,895                        
Net amount of Notes                                   $ 519,486                    
Interest Paid                                   $ 1,381                    
Convertible promissory notes | Dechra Pharmaceuticals PLC                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Interest rate (as a percent)                     12.00%                     12.00%            
Number of warrants issued to purchase shares of common stock (in shares) | shares                     89,285                     89,285            
Exercise price (in dollars per share) | $ / shares                     $ 5.60                     $ 5.60            
Investment Warrants Expiration Date                     Dec. 31, 2017                                  
Aggregate principal amount                     $ 1,000,000                     $ 1,000,000            
Number of shares issued for notes converted | shares                   178,571                                    
Debt Instrument, Interest Rate, Stated Percentage                     12.00%                     12.00%            
Convertible promissory notes | Dechra Pharmaceuticals PLC | IPO                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Exercise price (in dollars per share) | $ / shares                                                     $ 5.60  
Convertible promissory notes | Warrants | Common Stock                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Number of warrants issued to purchase shares of common stock (in shares) | shares                               207,664                        
Warrant term                               5 years                        
Exercise price as a percentage of purchase price paid by equity investors when pre-money valuation threshold amount is achieved                               75.00%                        
Exercise price as a percentage of purchase price paid by equity investors                           75.00%                            
Minimum pre-money valuation amount                           $ 3,000,000 $ 3,000,000                          
Exercise price (in dollars per share) | $ / shares                           $ 2.5281 $ 2.5281                          
Fair value of warrants                           $ 6,895 $ 6,895                          
Strike price (in dollars per share) | $ / shares                           $ 2.5281 $ 2.5281                          
Term                           5 years                            
Volatility (as a percent)                           64.00%                            
Dividend yield (as a percent)                           0.00%                            
Risk-free interest rate (as a percent)                           1.82%                            
Convertible note purchase agreement                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Number of Accredited Investors | item   3           2                                        
Gross aggregate proceeds   $ 650,000                                                    
Interest rate (as a percent)   12.00%     3.00%     3.00%         3.00%                              
Number of business days after the date of consummation of the initial closing of a first equity round of financing, when the debt instrument is due   30 days                                                    
Number of warrants issued to purchase shares of common stock (in shares) | shares   58,035                                                    
Exercise price (in dollars per share) | $ / shares   $ 4.15                 $ 5.60                     $ 5.60       2.696    
Fair value of warrants   $ 147,943                                                    
Strike price (in dollars per share) | $ / shares   $ 4.59                                                    
Conversion price (in dollars per share) | $ / shares         $ 5.60     $ 5.60                                        
Term   3 years                                                    
Volatility (as a percent)   49.00%                                                    
Dividend yield (as a percent)   0.00%                                                    
Risk-free interest rate (as a percent)   1.10%                                                    
Aggregate principal amount         $ 150,000     $ 300,000                                        
Amortization of debt discount                                 $ 6,250   141,890   43,750              
Number of shares issued for notes converted | shares         26,785     53,571                                        
Aggregate principal amount issued to board member to which Series A preferred stock was sold   $ 250,000           $ 200,000                                        
Beneficial conversion feature   $ 502,057     $ 37,500     $ 75,000                                        
Debt Instrument, Interest Rate, Stated Percentage   12.00%     3.00%     3.00%         3.00%                              
Convertible note purchase agreement | IPO                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Strike price (in dollars per share) | $ / shares                     5.60                     5.60            
Number of shares issued for notes converted | shares   116,070                                                    
Exercise price as a percentage of initial public offering price   80.00%     80.00%               80.00%                              
Convertible note purchase agreement | Interest Expense.                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Amortization of debt discount               $ 31,250                     17,857   19,643              
Beneficial conversion feature                                     484,326   23,781              
Convertible note purchase agreement | Scenario, Forecast | IPO                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Exercise price (in dollars per share) | $ / shares                                                   $ 2.696    
Convertible note purchase agreement | Dechra Pharmaceuticals PLC                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Amortization of debt discount                                     $ 1,000,000                  
Line of credit and loan agreement                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Number of warrants issued to purchase shares of common stock (in shares) | shares                         33,333                              
Exercise price (in dollars per share) | $ / shares                     $ 5.60                     $ 5.60            
Fair value of warrants                         $ 114,300                              
Term                         2 years                              
Exercise price as a percentage of initial public offering price                         80.00%                              
Drawdown amount                                         $ 0 $ 0            
Line of credit and loan agreement | IPO                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Exercise price (in dollars per share) | $ / shares                                                 $ 3.375      
Line of credit and loan agreement | Maximum                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Stand-by line of credit                         $ 1,000,000                              
Maximum borrowing capacity                         $ 1,000,000                              
Loan and security agreement                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Effective interest rate                 15.00%                                      
Debt discount                 $ 134,433                                      
Stand-by line of credit                 8,000,000                                      
Maximum borrowing capacity                 8,000,000                                      
Initial loan commitment                 6,000,000                                      
Proceeds required to be maintained in cash                 4,500,000                                      
Additional borrowing capacity contingent on achievement of milestones                 $ 2,000,000                                      
Term of agreement                 3 years                                      
Prior notification period required for pre-payment of principal and accrued interest (in days)                 $ 5                                      
Loan and security agreement | Scenario, Forecast                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Interest rate (as a percent)                                               9.90%        
Debt Instrument, Interest Rate, Stated Percentage                                               9.90%        
Baloon interest payment                                             $ 560,000          
Loan and security agreement | Prepayment during the first twelve months member                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Prepayment charge during first twelve months of loan when a minimum cash balance is required as a percent of minimum cash balance                 2.00%                                      
Prepayment charge during first twelve months of loan when a minimum cash balance is required as a percent of difference between amount being prepaid and minimum cash balance                 3.00%                                      
Prepayment charge during first twelve months of loan when no minimum cash balance is required as a percent of amount being prepaid                 3.00%                                      
Loan and security agreement | Prepayment after the first twelve months member                                                        
Debt, Convertible Promissory Notes and Common Stock Warrants                                                        
Prepayment charge as a percent of amount being prepaid                 1.00%