XML 34 R23.htm IDEA: XBRL DOCUMENT v3.7.0.1
FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2016
Fair Value Disclosures [Abstract]  
Schedule of assets and liabilities that are measured at fair value on a recurring basis

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 option   $ -     $ -     $ 832,663  
Warrant derivative   $ -     $ -     $ 443,816  
Schedule of 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 option   $ -     $ 1,695,460     $ (862,797 )   $ 832,663  
Warrant derivative   $ -     $ 579,451     $ (135,635 )   $ 443,816  
Schedule of embedded conversion option key inputs

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 %