XML 42 R29.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2016
Fair Value Disclosures [Abstract]  
Aggregate Fair Value and Carrying Value of Warrant Liability and Long-Term Debt

At December 31, 2016 and December 31, 2015, the carrying value and the aggregate fair value of the Company’s warrant liability and long-term debt were as follows (in thousands):

 

 

 

As of December 31, 2016

 

 

As of December 31, 2015

 

 

 

Carrying

Amount

 

 

Fair

Value

 

 

Carrying

Amount

 

 

Fair

Value

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Warrant liability

 

$

1,210

 

 

$

1,210

 

 

$

 

 

$

 

Long-term debt

 

$

1,934

 

 

$

1,934

 

 

$

 

 

$

 

 

Schedule of Roll Forward of Warrant Liability Classified as Level 3 and Measured at Fair Value on a Recurring Basis

A roll forward of our warrant liability classified as Level 3 and measured at fair value on a recurring basis is as follows (in thousands):

 

Balance, December 31, 2015

 

$

 

Issuances

 

 

2,120

 

Change in fair value of warrant liability

 

 

(910

)

Balance, December 31, 2016

 

$

1,210

 

 

Fair Value of Warrants Determined by Using Option Pricing Model

The warrants are not traded in an active securities market, and as such the estimated fair value as of December 31, 2016 was determined by using an option pricing model (Black-Scholes) with the following assumptions:

 

 

 

As of

 

 

 

December 31, 2016

 

Expected remaining term

 

4.75 years

 

Common stock market price

 

$

1.57

 

Risk-free interest rate

 

 

1.96

%

Expected volatility

 

 

70.5

%

Resulting fair value (per warrant)

 

$

0.71

 

 

Aggregate Fair Value and Carrying Value of Long-term Debt

At December 31, 2016, the aggregate fair value and the carrying value of the Company’s long-term debt was as follows (in thousands):

 

 

 

As of December 31, 2016

 

 

As of December 31, 2015

 

 

 

Carrying

Amount

 

 

Fair

Value

 

 

Carrying

Amount

 

 

Fair

Value

 

Long-term debt - related party

 

$

967

 

 

$

967

 

 

$

 

 

$

 

Long-term debt

 

 

967

 

 

 

967

 

 

 

 

 

 

 

Total long-term debt

 

$

1,934

 

 

$

1,934

 

 

$

 

 

$