XML 23 R11.htm IDEA: XBRL DOCUMENT v3.4.0.3
Fair Value Measurements
3 Months Ended 12 Months Ended
Mar. 31, 2016
Dec. 31, 2015
Fair Value Disclosures [Abstract]    
Fair Value Measurements

4. Fair Value Measurements

The following tables summarize the Company's assets and liabilities measured at fair value on a recurring basis at March 31, 2016 and December 31, 2015:
 
 
March 31, 2016
 
Fair Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
Common stock warrants
 
$
6,940
 
 
$
 
 
$
 
 
$
6,940
 
Total
 
$
6,940
 
 
$
 
 
$
 
 
$
6,940
 
 
 
 
 
 
December 31, 2015
 
Fair Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
Common stock warrants
 
$
4,145
 
 
$
 
 
$
 
 
$
4,145
 
Total
 
$
4,145
 
 
$
 
 
$
 
 
$
4,145
 
As discussed in Note 6, in January 2014, the Company issued warrants to purchase 23,858 shares of common stock at an exercise price per share of $30.40 to a placement agent. The exercise price is subject to adjustment and has been subsequently adjusted to $22.70 per share. The warrants may be exercised without cash consideration in lieu of forfeiting a portion of shares. Accordingly, the Company recognized a derivative liability at fair value upon issuance of the warrants. The Company estimated the fair value of the derivative liability using the Black-Scholes option pricing model. The fair value of the derivative liability as of March 31, 2016 was estimated using the following assumptions:
 
 
Expected volatility
 
 
65
Risk free rate
 
 
0.86
Dividend yield
 
 
0
Expected term (in years)
 
 
2.8226
 
The assumptions utilized were derived in a similar manner as discussed in Note 7 related to the fair value of stock options.
The Company revalues the derivative liabilities at the end of each reporting period using the same models as at issuance, updated for new facts and circumstances, and recognizes the change in the fair value in the statements of operations as other income (expense). The following sets forth a summary of changes in fair value of the Company’s Level 3 liabilities measured on a recurring basis for the three months ended March 31, 2016 and March 31, 2015:
 
 
 
Common Stock Warrants
Balance at December 31, 2014
 
$
30,278
 
Change in fair value
 
 
(6,886
Balance at March 31, 2015
 
$
23,392
 
Balance at December 31, 2015
 
$
4,145
 
Change in fair value
 
 
2,795
 
Balance at March 31, 2016
 
$
6,940
 

5. Fair Value Measurements

The following tables summarize the Company’s assets and liabilities measured at fair value on a recurring basis at December 31, 2015 and December 31, 2014:
 
 
December 31, 2015
 
Fair Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
Common stock warrants
 
$
4,145
 
 
$
 
 
$
 
 
$
4,145
 
Total
 
$
4,145
 
 
$
 
 
$
 
 
$
4,145
 
 
 
 
 
 
December 31, 2014
 
Fair Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
Common stock warrants
 
$
30,278
 
 
$
 
 
$
 
 
$
30,278
 
Total
 
$
30,278
 
 
$
 
 
$
 
 
$
30,278
 
 
As discussed in Note 7, in January 2014, the Company issued warrants to purchase 23,858 shares of common stock at an exercise price of $30.40 to a placement agent. The exercise price is subject to adjustment and has been subsequently adjusted to $22.70 per share. The warrants may be exercised without cash consideration in lieu of forfeiting a portion of shares. Accordingly, the Company recognized a derivative liability at fair value upon issuance of the warrants. The Company estimated the fair value of the derivative liability using the Black-Scholes option pricing model. The fair value of the derivative liability as of December 31, 2015 was estimated using the following assumptions:
 
 
Expected volatility
 
 
60
Risk free rate
 
 
1.31
Dividend yield
 
 
0
Expected term (in years)
 
 
3.0726
 
The assumptions utilized were derived in a similar manner as discussed in Note 7 related to the fair value of stock options.
The Company revalues the derivative liabilities at the end of each reporting period using the same models as at issuance, updated for new facts and circumstances, and recognizes the change in the fair value in the statements of operations as other income (expense). The following sets forth a summary of changes in fair value of the Company’s level 3 liabilities measured on a recurring basis for the twelve months ended December 31, 2015 and December 31, 2014:
 
 
 
Convertible
Notes
Payable
Derivative
Liability
 
Series A-1
Preferred
Stock
Derivative
Liability
 
Common
Stock
Warrants
Balance at December 31, 2013
 
$
534,975
 
 
$
56,926
 
 
$
 
Extinguishment
 
 
(434,500
 
 
 
 
 
 
Fair value at issuance
 
 
189,300
 
 
 
 
 
 
466,706
 
Change in fair value
 
 
(289,775
 
 
(56,926
 
 
(436,428
Balance at December 31, 2014
 
$
 
 
$
 
 
$
30,278
 
Fair value at issuance
 
 
 
 
 
 
 
 
41,306
 
Change in fair value
 
 
 
 
 
 
 
 
(67,439
Balance at December 31, 2015
 
$
 
 
$
 
 
$
4,145