XML 24 R13.htm IDEA: XBRL DOCUMENT v3.7.0.1
FAIR VALUE MEASUREMENTS
12 Months Ended
Dec. 31, 2016
Fair Value Disclosures [Abstract]  
FAIR VALUE MEASUREMENTS

NOTE 7 - FAIR VALUE MEASUREMENTS

 

The Company’s financial assets and liabilities that are measured at fair value on a recurring basis as of December 31, 2016 by level within the fair value hierarchy, are as follows:

 

    Quoted prices in active
markets
    Significant other
observable inputs
    Significant unobservable
inputs
 
    (Level 1)     (Level 2)     (Level 3)  
Embedded conversion options   $ -     $ -     $ 832,663  
Warrant derivatives   $ -     $ -     $ 443,816  

 

There were no transfers between Level 1, 2 or 3 during the years ended December 31, 2016 and 2015.

 

As of December 31, 2016, the embedded conversion options (as discussed in Note 6) and warrant derivatives have aggregate fair values of $832,663 and $443,816, respectively. The table below presents changes in fair value for the embedded conversion options and warrant derivatives, which is a Level 3 fair value measurement:

 

Rollforward of Level 3 Fair Value Measurement for the Year Ended December 31, 2016

 

    Balance as of
December 31,
          Change in Fair
Market
    Balance as of
December 31,
 
    2015     Issuance     Value     2016  
Embedded conversion options   $ -     $ 1,695,460     $ (862,797 )   $ 832,663  
Warrant derivatives   $ -     $ 579,451     $ (135,635 )   $ 443,816  

 

The Company’s derivative liabilities are measured at fair value using the Monte Carlo simulation valuation methodology. A summary of the weighted average (in aggregate) significant unobservable inputs (Level 3 inputs) used in measuring the Company’s embedded conversion options that are categorized within Level 3 of the fair value hierarchy as of December 31, 2016 is as follows:

  

    As of December 31, 2016  
Stock price   $ 0.36  
Term (years)     2.72  
Volatility     116 %
Risk-free rate of interest     1.18 %
Dividend yield     0.0 %

  

A summary of the weighted average significant unobservable inputs (Level 3 inputs) used in measuring the Company’s warrant derivatives that are categorized within Level 3 of the fair value hierarchy as of December 31, 2016 is as follows:

 

    As of December 31, 2016  
Stock price   $ 0.36  
Term (years)     6.84  
Volatility     112 %
Risk-free rate of interest     2.23 %
Dividend yield     0.0 %