XML 39 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value Measurement (Tables)
12 Months Ended
Dec. 31, 2017
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
The following table sets forth the changes in the estimated fair value for the Company’s Level 3 classified derivative warrant liability (in thousands):
 
 
 
NSC 
Contingently
Issuable 
Warrants
 
Westpark 
Contingently 
Issuable 
Warrants
 
Total
 
Fair value, December 31, 2015
 
$
114
 
$
-
 
$
114
 
Change in fair value
 
 
188
 
 
-
 
 
188
 
Issuable derivative warrant liabilities
 
 
-
 
 
12
 
 
12
 
Fair value, December 31, 2016
 
$
302
 
$
12
 
$
314
 
Change in fair value
 
 
448
 
 
3
 
 
451
 
Conversion into common shares
 
 
(750)
 
 
-
 
 
(750)
 
Change in fair value of convertible notes warrants
 
 
-
 
 
(15)
 
 
(15)
 
Fair value, December 31, 2017
 
$
-
 
$
-
 
$
-
 
NSC Notes [Member]  
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Table Text Block]
The fair value of the NSC Contingently Issuable Warrants was determined at December 31, 2016 for approximately $0.3 million by applying management’s estimate of the probability of issuance of the Contingently Issuable Warrants together with the Black-Scholes option pricing model with the following key assumptions:
 
 
 
December 31,
 
 
 
2016
 
Risk-free interest rate
 
 
2.45
%
Expected dividend yield
 
 
-
 
Expected term (in years)
 
 
10.00
 
Expected volatility
 
 
83
%
Probability of issuance of the warrant
 
 
50
%
Westpark Contingently Issuable Warrants [Member]  
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
The following table sets forth the changes in the estimated fair value for our Level 3 classified convertible notes payable (in thousands):
 
 
 
Westpark 
Convertible 
Notes
 
Fair value, December 31, 2015
 
$
-
 
Additions
 
 
200
 
Change in fair value
 
 
-
 
Fair value, December 31, 2016
 
$
200
 
Change in fair value
 
 
99
 
Conversion into common shares
 
 
(299)
 
Fair value, December 31, 2017
 
$
-
 
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Table Text Block]
The fair value of Westpark warrant liability at December 31, 2016 was measured at fair value for approximately $12,000 using a 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 warrant liabilities that are categorized within Level 3 of the fair value hierarchy for the year ended December 31, 2016 is as follows:
 
 
 
December 31,
 
 
 
2016
 
Risk-free interest rate
 
 
2.45
%
Expected dividend yield
 
 
-
 
Expected term (in years)
 
 
10.00
 
Expected volatility
 
 
87
%