XML 51 R37.htm IDEA: XBRL DOCUMENT v3.7.0.1
Warrants and Derivative Liabilities (Tables)
12 Months Ended
Mar. 31, 2017
Exchanged warrants  
Class Of Warrant Or Right [Line Items]  
Summary of Key Assumptions Used to Calculate Fair Value
Following is a summary of the key assumptions used to calculate the fair value of the Exchanged Warrant:
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
 
 
Fiscal Year 16
2017
 
2016
 
2016
 
2016
 
 
 
Risk-free interest rate
0.91%
 
0.56%
 
0.59%
 
0.48%
 
 
 
Expected annual dividend yield
 
 
 
 
 
 
Expected volatility
44.12%
 
58.04%
 
70.50%
 
76.30%
 
 
 
Term  (years)
0.51
 
0.76
 
1.01
 
1.26
 
 
 
Fair value
$—
 
$0.1 million
 
$0.2 million
 
$0.4 million
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
 
 
Fiscal Year 15
2016
 
2015
 
2015
 
2015
 
 
 
Risk-free interest rate
0.66%
 
0.96%
 
0.64%
 
0.74%
 
 
 
Expected annual dividend yield
 
 
 
 
 
 
Expected volatility
76.76%
 
76.68%
 
73.39%
 
71.61%
 
 
 
Term  (years)
1.51
 
1.76
 
2.01
 
2.26
 
 
 
Fair value
$0.4 million
 
$0.3 million
 
$0.1 million
 
$0.2 million
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31,
 
December 31,
 
September 30,
 
June 30,
 
March 31,
 
Fiscal Year 14
2015
 
2014
 
2014
 
2014
 
2014
 
Risk-free interest rate
0.73%
 
1.00%
 
1.07%
 
0.98%
 
1.11%
 
Expected annual dividend yield
 
 
 
 
 
Expected volatility
70.42%
 
72.38%
 
76.20%
 
83.50%
 
80.99%
 
Term  (years)
2.51
 
2.76
 
3.01
 
3.26
 
3.51
 
Fair value
$0.3 million
 
$0.5 million
 
$1.5 million
 
$2.3 million
 
$2.2 million
 
 
 
 
 
 
 
 
 
 
 
 
Hercules warrant  
Class Of Warrant Or Right [Line Items]  
Summary of Key Assumptions Used to Calculate Fair Value
Following is a summary of the key assumptions used to calculate the fair value of the Hercules Warrant:
 
March 31,
 
December 31,
 
September 30,
 
June 30,
Fiscal Year 16
2017
 
2016
 
2016
 
2016
Risk-free interest rate
1.55%
 
1.57%
 
0.97%
 
0.86%
Expected annual dividend yield
 
 
 
Expected volatility
66.51%
 
67.28%
 
67.98%
 
68.34%
Term  (years)
3.25
 
3.50
 
3.75
 
4.00
Fair value
$0.2 million
 
$0.2 million
 
$0.2 million
 
$0.3 million
 
 
 
 
 
 
 
 
 
March 31,
 
December 31,
 
September 30,
 
June 30,
Fiscal Year 15
2016
 
2015
 
2015
 
2015
Risk-free interest rate
1.08%
 
1.65%
 
1.31%
 
1.63%
Expected annual dividend yield
 
 
 
Expected volatility
70.25%
 
73.57%
 
75.32%
 
72.57%
Term  (years)
4.25
 
4.50
 
4.75
 
5.00
Fair value
$0.2 million
 
$0.2 million
 
$0.1 million
 
$0.2 million
 
 
 
 
 
 
 
 
 
 
 
 
 
New Issuance
 
 
 
March 31,
 
December 31,
 
December 19,
 
 
Fiscal Year 14
2015
 
2014
 
2014
 
 
Risk-free interest rate
1.41%
 
1.73%
 
1.74%
 
 
Expected annual dividend yield
 
 
 
 
Expected volatility
74.60%
 
77.43%
 
70.26%
 
 
Term  (years)
5.25
 
5.50
 
5.53
 
 
Fair value
$0.2 million
 
$0.2 million
 
$0.2 million
 
 
November 2014 warrant  
Class Of Warrant Or Right [Line Items]  
Summary of Key Assumptions Used to Calculate Fair Value
Following is a summary of the key assumptions used to calculate the fair value of the November 2014 Warrant:
 
March 31,
 
December 31,
 
September 30,
 
June 30,
Fiscal Year 16
2017
 
2016
 
2016
 
2016
Risk-free interest rate
1.41%
 
1.43%
 
0.93%
 
0.77%
Expected annual dividend yield
 
 
 
Expected volatility
66.53%
 
69.31%
 
68.96%
 
70.01%
Term  (years)
2.62
 
2.87
 
3.12
 
3.37
Fair value
$1.8 million
 
$2.3 million
 
$2.3 million
 
$3.2 million
 
 
 
 
 
 
 
 
 
March 31,
 
December 31,
 
September 30,
 
June 30,
Fiscal Year 15
2016
 
2015
 
2015
 
2015
Risk-free interest rate
0.98%
 
1.51%
 
1.17%
 
1.44%
Expected annual dividend yield
 
 
 
Expected volatility
69.88%
 
70.02%
 
73.02%
 
74.18%
Term  (years)
3.62
 
3.87
 
4.12
 
4.37
Fair value
$2.6 million
 
$2.1 million
 
$1.3 million
 
$1.8 million
 
 
 
 
 
 
 
 
 
 
 
 
 
New Issuance
 
 
 
March 31,
 
December 31,
 
November 13,
 
 
Fiscal Year 14
2015
 
2014
 
2014
 
 
Risk-free interest rate
1.28%
 
1.61%
 
1.64%
 
 
Expected annual dividend yield
 
 
 
 
Expected volatility
75.96%
 
78.00%
 
72.86%
 
 
Term  (years)
4.62
 
4.87
 
5.00
 
 
Fair value
$2.5 million
 
$3.2 million
 
$4.3 million