XML 40 R24.htm IDEA: XBRL DOCUMENT v3.8.0.1
Fair Value of Financial Assets and Liabilities - Derivative Instruments (Tables)
12 Months Ended
Dec. 31, 2017
Derivatives And Fair Value [Line Items]  
Financial Liabilities Measured at Fair Value







 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

Quoted Prices in

 

 

 

 

 

 

 

 

 



 

Active Markets

 

Significant Other

 

Significant

 

 

 



 

for Identical

 

Observable Inputs

 

Unobservable

 

 

 



 

Items (Level 1)

 

(Level 2)

 

Inputs (Level 3)

 

Total

December 31, 2017

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

June 2016 offering warrant liability

 

$

 -

 

$

 -

 

$

32,000 

 

$

32,000 

November 2016 offering warrant liability

 

 

 -

 

 

 -

 

 

260,000 

 

 

260,000 

Total liabilities

 

$

 -

 

$

 -

 

$

292,000 

 

$

292,000 



 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

June 2016 offering warrant liability

 

$

 -

 

$

 -

 

$

274,000 

 

$

274,000 

Dilutive financing derivative liability

 

 

 -

 

 

 -

 

 

126,000 

 

 

126,000 

November 2016 offering warrant liability

 

 

 -

 

 

 -

 

 

2,043,000 

 

 

2,043,000 

Total liabilities

 

$

 -

 

$

 -

 

$

2,443,000 

 

$

2,443,000 



Changes in Fair Value of Derivative Liability



The following table sets forth a summary of changes in the fair value of the Company's derivative liabilities:





 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 



 

June 2016

 

Dilutive

 

November 2016

 

 



 

Offering

 

Financing

 

Offering

 

Total



 

Warrant

 

Derivative

 

Warrant

 

Derivative



 

Liability

 

Liability

 

Liability

 

Liabilities

Balance, December 31, 2016

 

$

274,000 

 

$

126,000 

 

$

2,043,000 

 

$

2,443,000 

Changes in estimated fair value

 

 

(242,000)

 

 

(104,000)

 

 

(1,664,000)

 

 

(2,010,000)

Exercised warrants

 

 

 -

 

 

 -

 

 

(119,000)

 

 

(119,000)

Settlement of liability

 

 

 -

 

 

(22,000)

 

 

 -

 

 

(22,000)

Balance, December 31, 2017

 

$

32,000 

 

$

 -

 

$

260,000 

 

$

292,000 



November 2016 Warrant Derivative Liability [Member]  
Derivatives And Fair Value [Line Items]  
Valuation Assumptions Used

The assumptions used consisted of the following:





 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

December 31, 2017

 

December 31, 2016

Volatility

 

 

107 

%

 

 

112 

%

Expected term (years)

 

 

3.89 

 

 

 

4.89 

 

Risk-free interest rate

 

 

2.08 

%

 

 

1.91 

%

Dividend yield

 

 

0.00 

%

 

 

0.00 

%

Exercise price (1)

 

 

$0.57 

 

 

 

$7.50 

 

Common stock closing price

 

 

$1.01 

 

 

 

$4.40 

 







(1) In connection with the Company’s April 2017 1-for-10 reverse stock split, the exercise price of the warrants was adjusted downward to $1.00 per share. In September 2017, the exercise price of the warrants was further adjusted downward to $0.57 per share in connection with the issuance of 523,210 shares of the Company’s common stock to the shareholders who were party to the Common Stock Issuance Agreement.  The exercise price of the warrants is subject to further adjustment upon future dilutive issuances of the Company’s common stock and stock combination events as defined in the warrant agreements (see Note 10).



June 2016 Offering Warrants [Member]  
Derivatives And Fair Value [Line Items]  
Valuation Assumptions Used

The assumptions used consisted of the following:



 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

December 31, 2017

 

December 31, 2016

Volatility

 

 

125 

%

 

 

118 

%

Expected term (years)

 

 

3.42 

 

 

 

4.42 

 

Risk-free interest rate

 

 

2.01 

%

 

 

1.80 

%

Dividend yield

 

 

0.00 

%

 

 

0.00 

%

Exercise price

 

 

$22.50 

 

 

 

$22.50 

 

Common stock closing price

 

 

$1.01 

 

 

 

$4.40