XML 57 R28.htm IDEA: XBRL DOCUMENT v3.3.1.900
Fair Value of Financial Assets and Liabilities - Derivative Instruments (Tables)
12 Months Ended
Dec. 31, 2015
Derivatives And Fair Value [Line Items]  
Financial Liabilities Measured at Fair Value

The following fair value hierarchy table presents information about each major category of the Company's financial liabilities measured at fair value on a recurring basis:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quoted Prices in

 

 

 

 

 

 

 

 

 

 

 

Active Markets

 

Significant Other

 

Significant

 

 

 

 

 

for Identical

 

Observable Inputs

 

Unobservable

 

 

 

 

 

Items (Level 1)

 

(Level 2)

 

Inputs (Level 3)

 

Total

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Series B redeemable convertible preferred stock

 

$

 -

 

$

 -

 

$

1,493,000 

 

$

1,493,000 

Warrant liability

 

 

 -

 

 

 -

 

 

6,000 

 

 

6,000 

Total liabilities

 

$

 -

 

$

 -

 

$

1,499,000 

 

$

1,499,000 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Series B redeemable convertible preferred stock

 

$

 -

 

$

 -

 

$

12,320,000 

 

$

12,320,000 

Warrant liability

 

 

 -

 

 

 -

 

 

5,826,000 

 

 

5,826,000 

Total liabilities

 

$

 -

 

$

 -

 

$

18,146,000 

 

$

18,146,000 

 

Changes in Fair Value of Derivative and Warrant Liability

The following table sets forth a summary of changes in the fair value of the Company's Series B redeemable convertible preferred stock derivative and warrant liabilities, which represents a recurring measurement that is classified within Level 3 of the fair value hierarchy, wherein fair value is estimated using significant unobservable inputs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series B

 

 

Warrant

 

Redeemable

 

 

Liability

 

Preferred Stock

Balance, December 31, 2014

 

$

5,826,000 

 

$

12,320,000 

Issuances

 

 

4,210,000 

 

 

 -

Exercises

 

 

(677,000)

 

 

 -

Conversions to common stock

 

 

 -

 

 

(1,497,000)

Warrants reclassified from liabilities to equity due to amendment of warrants

 

 

(5,462,000)

 

 

 -

Warrants reclassified from liabilities to equity due to increase in authorized shares

 

 

(3,281,000)

 

 

 -

Changes in estimated fair value

 

 

(610,000)

 

 

(9,330,000)

Balance as of December 31, 2015

 

$

6,000 

 

$

1,493,000 

 

Series B redeemable convertible preferred stock [Member]  
Derivatives And Fair Value [Line Items]  
Valuation Assumptions Used

The following assumptions were used at December 31, 2015 and December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

December 31, 2014

Volatility

 

 

108 to 117

%

 

 

91 

%

Expected term (years), weighted average

 

 

0.50 to 2.50

 

 

 

1.25 

 

Risk-free interest rate

 

 

0.49 to 1.19

%

 

 

0.36 

%

Dividend yield

 

 

0.00 

%

 

 

0.00 

%

Exercise price

 

$

7.00 

 

 

$

7.00 

 

Common stock closing price

 

$

3.98 

 

 

$

10.50 

 

 

Warrant [Member]  
Derivatives And Fair Value [Line Items]  
Valuation Assumptions Used

The following assumptions were used at December 31, 2015 and December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

December 31, 2014

 

 

Series (1)

 

Series (1)

 

 

 

 

 

 

 

 

 

 

June

 

July

 

December

 

 

2011

 

2011

 

2013

 

2013

 

2013

Volatility

 

 

112 

%

 

 

155 

%

 

 

155 

%

 

 

155 

%

 

 

151 

%

Expected term (years)

 

 

0.98 

 

 

 

1.98 

 

 

 

3.49 

 

 

 

3.54 

 

 

 

3.98 

 

Risk-free interest rate

 

 

0.64 

%

 

 

0.67 

%

 

 

1.23 

%

 

 

1.25 

%

 

 

1.37 

%

Dividend yield

 

 

0.00 

%

 

 

0.00 

%

 

 

0.00 

%

 

 

0.00 

%

 

 

0.00 

%

Exercise price

 

$

23.00 

 

 

$

23.00 

 

 

$

7.00 

 

 

$

7.00 

 

 

$

12.50 

 

Common stock closing price

 

$

3.98 

 

 

$

10.50 

 

 

$

10.50 

 

 

$

10.50 

 

 

$

10.50 

 

 

 

 

 

 

(1)

See Note 11 – Warrants below for further description of the respective series of warrants.