XML 47 R23.htm IDEA: XBRL DOCUMENT v3.2.0.727
Warrant Liability (Tables)
6 Months Ended
Jun. 30, 2015
Text Block [Abstract]  
Assumptions Used for Simulation Model

The assumptions used for the Monte Carlo simulation model to value the outstanding Series A Warrants at June 30, 2015 are as follows:

 

Risk-free interest rate per year

     0.45

Expected volatility per year

     67.7

Expected dividend yield

     0

Expected life (years)

     1.5   
Summary of Changes in Fair Value of Warrant Liability

The following table is a summary of the changes in fair value of warrant liability for the Series A Warrants in 2015:

 

     Series A  
     Number of
Warrants
     Fair value $  

Balance at December 31, 2014

     6,936,880      $ 1,684,551   

Changes in fair value

            (641,037
  

 

 

    

 

 

 

Balance at June 30, 2015

     6,936,880       $ 1,043,514