XML 37 R20.htm IDEA: XBRL DOCUMENT v3.3.1.900
Warrants
12 Months Ended
Dec. 31, 2015
Equity [Abstract]  
Warrants

 

13.

Warrants

 

In connection with a 2013 debt financing (see Note 6), the Company issued a warrant to purchase 128,231 shares of Series C convertible preferred stock. The convertible preferred stock warrant was recorded as a liability and is adjusted to fair value at each balance sheet date, with the change in fair value being recorded as a component of other income (expense), net in the consolidated statements of operations. Upon issuance, the fair value of the warrant was estimated to be $158 thousand. For the years ended December 31, 2015, 2014 and 2013, the Company recognized gain of $45 thousand, $20 thousand and nil related to the change in fair value of the warrants in the accompanying consolidated statements of operations.

 

Upon the closing of the Merger on July 23, 2015, all shares of Series C convertible preferred stock were converted into common stock, and the warrant to purchase Series C convertible preferred stock was converted into the warrant to purchase 128,231 shares of the Company’s common stock. As a result, the fair value of the preferred stock warrant liability of $93 thousand was reclassified into additional paid-in capital. At December 31, 2015 and 2014, the warrant had not been exercised and was still outstanding.

 

The Company used the Black-Scholes option-pricing model to estimate the fair value of the convertible preferred stock warrant with the following assumptions:

 

 

 

Upon the Closing of the Merger on July 23, 2015

 

 

December 31, 2014

 

Common Stock Warrants:

 

 

 

 

 

 

 

 

Expected term (in years)

 

 

5.0

 

 

 

5.3

 

Expected volatility (%)

 

 

31.8%

 

 

 

30.0%

 

Risk-free interest rate (%)

 

 

1.7%

 

 

 

1.7%

 

Expected dividend yield (%)

 

 

0%

 

 

 

0%

 

 

In connection with the Merger and the Private Placement, in July and August 2015, the Company issued 198,760 shares of warrants to purchase common stock at an exercise price of $5.00 per share to private placement agents as payment for services provided. These placement warrants are exercisable at any time at the option of the holder until the five year anniversary of its date of issuance.

The Company estimated the aggregate fair value of the placement warrants on issuance date to be $316 thousand which was recorded in additional paid-in capital as an offering cost against the total proceeds from the Private Placement. The placement warrants were accounted for as equity awards.

The fair value of the placement warrants was valued at their grant dates using the Black-Scholes pricing model and the following weighted average assumptions:

 

 

 

Upon Issuance

 

Common Stock Warrants:

 

 

 

 

Expected term (in years)

 

 

5.0

 

Expected volatility (%)

 

 

31.8%

 

Risk-free interest rate (%)

 

 

1.6%

 

Expected dividend yield (%)

 

 

0%