XML 18 R33.htm IDEA: XBRL DOCUMENT v2.4.1.9
Share-Based Compensation (Tables)
3 Months Ended
Mar. 31, 2015
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Schedule of grant date fair value and related assumptions of Options granted
The grant date fair value, and related assumptions, of Options granted in the first quarter of 2015 was as follows:
Tranche
Grant Date
Outstanding
Fair Value (Per Share)
Total Fair Value
Assumptions
Tranche A Options
March 11, 2015
31,875

$
9.51

$
303,149

 
Risk free interest rate
1.8
%
Expected term
6.5 years

Expected volatility
70.0
%
Tranche B Options
March 11, 2015
31,875

$
8.01

$
255,325

 
Risk free interest rate
1.5
%
Time to liquidity event
4.5 years

Expected volatility
75.0
%
Forward expected volatility rate
55.0
%
Forward risk free interest rate
2.7
%
Tranche C Options
March 11, 2015
31,875

$
7.42

$
236,546

 
Risk free interest rate
1.5
%
Time to liquidity event
4.5 years

Expected volatility
75.0
%
Forward expected volatility rate
55.0
%
Forward risk free interest rate
2.7
%
Total
95,625

 
$
795,020