XML 69 R32.htm IDEA: XBRL DOCUMENT v2.4.0.8
Warrant Derivative Liabilities (Tables)
12 Months Ended
Dec. 31, 2013
Derivative Instruments And Hedging Activities Disclosure [Abstract]  
Schedule of Significant Assumptions or Ranges

The assumptions summarized in the following table were used to calculate the fair value of the warrant derivative liability that was outstanding as of any of the balance sheet dates presented on our consolidated balance sheets:

 

     Fair Value
Hierarchy
Level
              
      As of December 31,  
      2013     2012  

Significant assumptions (or ranges):

       

Stock price

     Level 1 input       $ 4.52      $ 9.07   

Term (years)

        1.83        2.83   

Volatility

     Level 2 input         94     70

Risk-free rate

     Level 1 input         0.34     0.33

Dividend yield

     Level 2 input         0.0     0.0

Scenario probability (fundamental change event/debt raise/equity raise)

     Level 3 input         60%/40%/0     0%/80%/20

Income (Loss) Associated with Changes in Fair Values of Our Warrant Derivative Financial Instruments

The following table summarizes the effect on our income (loss) associated with changes in the fair values of our warrant derivative financial instruments:

 

     Year Ended
December 31,
 
     2013      2012  
     (in thousands)  

Unrealized gain (loss) on warrant derivatives

   $ 3,517       $ (600