XML 43 R11.htm IDEA: XBRL DOCUMENT v3.3.0.814
Fair Value Measurements
9 Months Ended
Sep. 30, 2015
Fair Value Disclosures [Abstract]  
Fair Value Disclosures [Text Block]
4. Fair Value Measurements
 
The following table classifies the Company’s liabilities measured at fair value on a recurring basis into the fair value hierarchy as of September 30, 2015 and December 31, 2014 (in thousands):
 
 
 
Fair value measured at September 30, 2015
 
 
 
 
 
Quoted prices in active
 
Significant other
 
Significant
 
 
 
Fair value at
 
markets
 
observable inputs
 
unobservable inputs
 
 
 
September 30, 2015
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Warrant liability
 
$
56,020
 
$
-
 
$
-
 
$
56,020
 
 
 
 
Fair value measured at December 31, 2014
 
 
 
 
 
Quoted prices in active
 
Significant other
 
Significant
 
 
 
Fair value at
 
markets
 
observable inputs
 
unobservable inputs
 
 
 
December 31, 2014
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Warrant liability
 
$
44,742
 
$
-
 
$
-
 
$
44,742
 
 
There were no transfers between Level 1, 2 or 3 during the nine month period ended September 30, 2015.
 
The following table presents changes in Level 3 liabilities measured at fair value for the nine month period ended September 30, 2015. Both observable and unobservable inputs were used to determine the fair value of positions that the Company has classified within the Level 3 category. Unrealized gains and losses associated with liabilities within the Level 3 category include changes in fair value that were attributable to both observable (e.g., changes in market interest rates) and unobservable (e.g., changes in unobservable long-dated volatilities) inputs (in thousands).
 
 
 
Warrant
 
 
 
Liability
 
Balance – January 1, 2015
 
$
44,742
 
Change in fair value
 
 
12,362
 
Cashless warrants exercise
 
 
(521)
 
Warrants exercised for cash
 
 
(264)
 
Redeemable security settlement
 
 
(299)
 
Balance – September 30, 2015
 
$
56,020
 
 
The Company’s warrant liabilities are measured at fair value using the Monte Carlo simulation valuation methodology. A summary of weighted average (in aggregate) about significant unobservable inputs (Level 3 inputs) used in measuring the Company’s warrant liabilities that are categorized within Level 3 of the fair value hierarchy for the nine months ended September 30, 2015 is as follows:
 
Date of valuation
 
January 1, 2015
 
 
September 30, 2015
 
Strike price
 
$
3.54
 
 
$
3.51
 
Volatility (annual)
 
 
70.9
%
 
 
84.2
%
Risk-free rate
 
 
1.8
%
 
 
1.0
%
Contractual term (years)
 
 
5.0
 
 
 
3.4
 
Dividend yield (per share)
 
 
0
%
 
 
0
%
 
During fiscal 2015 approximately 184,000 warrants classified as liabilities were exercised as both cash and cashless exercises.  The warrants were marked to market through other income (expense) and the balances were reclassified as stockholder’ equity (deficit) at the point of exercise.  A summary of weighted average (in aggregate) significant unobservable inputs (Level 3 inputs) used in measuring warrant exercises through the nine months ended September 30, 2015 is as follows:
 
Date of valuation
 
2015 Warrants Exercises
 
Strike price
 
$
4.30
 
Volatility (annual)
 
 
74.6
%
Risk-free rate
 
 
0.5
%
Contractual term (years)
 
 
2.1
 
Dividend yield (per share)
 
 
0
%
 
The development and determination of the unobservable inputs for Level 3 fair value measurements and fair value calculations are the responsibility of the Company’s management.