XML 19 R9.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value Measurements
9 Months Ended
Sep. 30, 2016
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 September 30, 2016 and December 31, 2015:
 
September 30, 2016
 
Fair Value
 
(Level 1)
 
(Level 2)
 
(Level 3)
 
Common stock warrants
 
$
3,197
 
$
-
 
$
-
 
$
3,197
 
Total
 
$
3,197
 
$
-
 
$
-
 
$
3,197
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
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 September 30, 2016 was estimated using the following assumptions:
 
Expected volatility
 
65
%
Risk free rate
 
0.81
%
Dividend yield
 
0
%
Expected term (in years)
 
2.33
 
 
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 nine months ended September 30, 2015 and September 30, 2016:
 
 
 
Common
Stock Warrants
 
Balance at December 31, 2014
 
$
30,278
 
Fair value at issuance
 
 
41,305
 
Change in fair value
 
 
(47,331)
 
Balance at September 30, 2015
 
$
24,252
 
 
 
 
 
 
Balance at December 31, 2015
 
$
4,145
 
Change in fair value
 
 
(948)
 
Balance at September 30, 2016
 
$
3,197