XML 30 R18.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2017
Fair Value Disclosures [Abstract]  
Schedule Of Changes In Fair Value Derivative Liability
The Company estimated the fair value of the derivative liability using a widely-accepted equity 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 three months ended March 31, 2016 and 2017: 
 
 
 
Common
 
 
 
Stock
 
 
 
Warrants
 
Balance at December 31, 2015
 
$
4,145
 
Change in fair value
 
 
2,795
 
Balance at March 31, 2016
 
$
6,940