XML 36 R23.htm IDEA: XBRL DOCUMENT v3.3.1.900
Fair Value
12 Months Ended
Dec. 31, 2015
Fair Value Disclosures [Abstract]  
Fair Value

17.    Fair Value

In accordance with FASB ASC 820, Fair Value Measurements and Disclosures, the following table represents the Company’s fair value hierarchy for its financial liabilities measured at fair value on a recurring basis as of December 31, 2015 and 2014:

 

December 31, 2015

   Level 2      Level 3      Total  
     (in thousands)      (in thousands)      (in thousands)  

Derivative instruments

   $ 12,343       $ 35,623       $ 47,966   

 

December 31, 2014:

   Level 2      Level 3      Total  
     (in thousands)      (in thousands)      (in thousands)  

Derivative instruments

   $ 5,506       $ 24,414       $ 29,920   

Level 3 financial instruments consist of common stock warrants and embedded conversion features. The fair value of these warrants and embedded conversion features that have exercise reset features are estimated using a Monte Carlo valuation model. The unobservable input used by the Company was the estimation of the likelihood of a reset occurring on the embedded conversion feature of the Convertible Notes, the embedded conversion feature of the Reimbursement Notes, the embedded conversion feature of the Bridge Notes, and the embedded feature of Amended and Restated June 2010 Warrants. These estimates of the likelihood of completing an equity raise that would meet the criteria to trigger the reset provisions are based on numerous factors, including the remaining term of the financial statements and the Company’s overall financial condition.

The following table summarizes the changes in fair value of the Company’s Level 3 financial instruments for the years ended December 31, 2015 and 2014:

 

     Year Ended December 31,  
           2015                  2014        

Beginning Balance

   $ 24,414       $ 11,587   

Derivative liability of embedded conversion feature of the Bridge Notes

     312         221   

Derivative liability of embedded conversion feature of the Reimbursement Notes

     105         47   

Derivative liability of embedded conversion feature of the Convertible Notes

     3,648         2,272   

Change in fair value

     7,144         10,287   
  

 

 

    

 

 

 

Ending Balance

   $ 35,623       $ 24,414   
  

 

 

    

 

 

 

Changes in the unobservable input values would likely cause material changes in the fair value of the Company’s Level 3 financial instruments. The significant unobservable input used in the fair value measurement is the estimation of the likelihood of the occurrence of a change to the contractual terms of the financial instruments. A significant increase (decrease) in this likelihood would result in a higher (lower) fair value measurement.