XML 41 R23.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value Measurements (Tables)
6 Months Ended 12 Months Ended
Jun. 30, 2016
Dec. 31, 2015
Fair Value Disclosures [Abstract]    
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis

The following tables summarize the Company’s assets and liabilities measured at fair value on a recurring basis at June 30, 2016 and December 31, 2015:
 
 
 
 
 
June 30, 2016
 
Fair Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
Common stock warrants
 
$
3,527
 
 
$
 
 
$
 
 
$
3,527
 
Total
 
$
3,527
 
 
$
 
 
$
 
 
$
3,527
 
 
 
 
 
 
December 31, 2015
 
Fair Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
Common stock warrants
 
$
4,145
 
 
$
 
 
$
 
 
$
4,145
 
Total
 
$
4,145
 
 
$
 
 
$
 
 
$
4,145
 

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
Schedule Of Changes In Fair Value Derivative Liability
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 June 30, 2016 was estimated using the following assumptions:
 
 
Expected volatility
 
 
65
Risk free rate
 
 
0.66
Dividend yield
 
 
0
Expected term (in years)
 
 
2.5753
 
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
 
Schedule of Changes in Fair Value of Company's Level 3 Liabilities
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 six months ended June 30, 2015 and June 30, 2016:
 
 
 
Common Stock
Warrants
Balance at December 31, 2014
 
$
30,278
 
Fair value at issuance
 
 
41,305
 
Change in fair value
 
 
(12,321
Balance at June 30, 2015
 
$
59,262
 
Balance at December 31, 2015
 
$
4,145
 
Change in fair value
 
 
(618
Balance at June 30, 2016
 
$
3,527
 
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