XML 43 R30.htm IDEA: XBRL DOCUMENT v3.3.1.900
Derivative Instruments (Tables)
12 Months Ended
Dec. 31, 2015
Components of Derivative Instruments

Derivative instruments consist of the following:

 

     December 31,  
     2015      2014  
     (in thousands)  

Convertible Notes

   $ 30,823       $ 21,501   

Reimbursement Notes

     1,118         705   

Bridge Notes

     3,130         1,926   

Amended and Restated August 2009 Warrants

     2,142         930   

Amended and Restated June 2010 MHR Warrants

     552         282   

Amended and Restated August 2010 Warrants

     1,507         654   

August 2010 Investor Warrants*

     —         29   

Amended and Restated August 2010 MHR Waiver Warrants

     560         243   

Amended and Restated July 2011 Warrants

     1,729         750   

July 2011 Investor Warrants

     205         210   

Amended and Restated July 2011 MHR Waiver Warrants

     456         198   

May 2013 MHR Modification Warrants

     5,744         2,492   
  

 

 

    

 

 

 
   $ 47,966       $ 29,920   
  

 

 

    

 

 

 

 

* These warrants expired August 2015.
Convertible Notes [Member]  
Summary of Assumptions Used in Computing Fair Value

The assumptions used in computing the fair values as of December 31, 2015 and 2014, are as follows:

 

     December 31,
2015
    December 31,
2014
 

Closing stock price

   $ 0.68      $ 0.28   

Conversion price

   $ 1.25      $ 1.25   

Expected volatility

     143 %      140 % 

Remaining term (years)

     6.25        7.25   

Risk-free rate

     1.95 %      1.97 % 

Expected dividend yield

     0 %      0 % 

Reimbursement Notes [Member]  
Summary of Assumptions Used in Computing Fair Value

The assumptions used in computing the fair value as of December 31, 2015 and 2014 are as follows:

 

     December 31,
2015
    December 31,
2014
 

Closing stock price

   $ 0.68      $ 0.28   

Conversion price

   $ 0.50      $ 0.50   

Expected volatility

     143 %      140 % 

Remaining term (years)

     6.25        7.25   

Risk-free rate

     1.95 %      1.97 % 

Expected dividend yield

     0 %      0 % 
Bridge Notes [Member]  
Summary of Assumptions Used in Computing Fair Value

The assumptions used in computing the fair value as of December 31, 2015 and 2014 are as follows:

 

     December 31,
2015
    December 31,
2014
 

Closing stock price

   $ 0.68      $ 0.28   

Conversion price

   $ 0.50      $ 0.50   

Expected volatility

     143 %      140 % 

Remaining term (years)

     6.25        7.25   

Risk-free rate

     1.95 %      1.97 % 

Expected dividend yield

     0 %      0 % 

Amended and Restated June 2010 Warrants [Member]  
Summary of Assumptions Used in Computing Fair Value

The assumptions used in computing the fair value of the Amended and Restated June 2010 Warrants as of December 31, 2015 and 2014, are as follows:

 

     December 31,
2015
    December 31,
2014
 

Closing stock price

   $ 0.68      $ 0.28   

Conversion price

   $ 0.50      $ 0.50   

Expected volatility

     136 %      160 % 

Remaining term (years)

     3.52        4.52   

Risk-free rate

     1.42 %      1.51 % 

Expected dividend yield

     0 %      0 % 
Warrants [Member]  
Summary of Assumptions Used in Computing Fair Value

The assumptions used in computing the fair value the Original Warrants as of December 31, 2015 and 2014, are as follows:

 

     December 31,
2015
    December 31,
2014
 

Closing stock price

   $ 0.68      $ 0.28   

Conversion price

   $ 0.50      $ 0.50   

Expected volatility

     141 %      161 % 

Remaining term (years)

     3.52        4.52   

Risk-free rate

     1.31 %      1.65 % 

Expected dividend yield

     0 %      0 % 
August 2010 Investor Warrants [Member]  
Summary of Assumptions Used in Computing Fair Value

The assumptions used in computing the fair value of the remaining August 2010 Warrants as of December 31, 2014, are as follows:

 

     December 31,
2014
 

Closing stock price

   $ 0.28   

Conversion price

   $ 1.26   

Expected volatility

     116 % 

Remaining term (years)

     0.65   

Risk-free rate

     0.12 % 

Expected dividend yield

     0 % 
July 2011 Investor Warrants [Member]  
Summary of Assumptions Used in Computing Fair Value

The assumptions used in computing the fair value of the July 2011 Warrants as of December 31, 2015 and 2014, are as follows:

 

     December 31,
2015
    December 31,
2014
 

Closing stock price

   $ 0.68      $ 0.28   

Conversion price

   $ 1.09      $ 1.09   

Expected volatility

     88 %      122 % 

Remaining term (years)

     0.51        1.51   

Risk-free rate

     0.49 %      0.67 % 

Expected dividend yield

     0 %      0 % 
2013 Restructuring Warrants [Member]  
Summary of Assumptions Used in Computing Fair Value

The assumptions used in computing the fair value of the 2013 Restructuring Warrants as of December 31, 2015 and 2014, are as follows:

 

     December 31,
2015
    December 31,
2014
 

Closing stock price

   $ 0.68      $ 0.28   

Conversion price

   $ 0.50      $ 0.50   

Expected volatility

     141 %      161 % 

Remaining term (years)

     3.52        4.52   

Risk-free rate

     1.31 %      1.65 % 

Expected dividend yield

     0 %      0 %