XML 46 R29.htm IDEA: XBRL DOCUMENT v3.7.0.1
Convertible Notes (Tables)
12 Months Ended
Dec. 31, 2016
Debt Disclosure [Abstract]  
Convertible Promissory Notes Outstanding
Convertible promissory notes outstanding were as follows:
($ in thousands)
December 31,
2016
 
2015
Convertible promissory notes
$
18,088

 
$

Debt discount - warrants
(9,643
)
 

Debt discount - compound bifurcated derivatives
(1,273
)
 

Debt discount - beneficial conversion feature
(7,172
)
 

Convertible promissory notes, net
$

 
$

Estimated Fair Value of Compounded Bifurcated Derivative
Significant inputs and assumptions used in the binomial lattice model for the derivative liability are as follows:
($ in thousands except per share data)
December 31, 2016
Calculated aggregate value
$
1,735

Closing price per share of common stock
$
0.63

Contractual remaining term
9 years, 8 months

Contractual interest rate
4.0
%
Volume-weighted average conversion rate
$
1.13662

Risk-free interest rate (term structure)
0.44% - 2.45%

Dividend yield

Credit Rating
CC

Credit Spread
33.27
%
Volatility
99.9
%