XML 29 R18.htm IDEA: XBRL DOCUMENT v3.5.0.2
Fair Value Measurements
9 Months Ended
Sep. 30, 2016
Fair Value Measurements.  
Fair Value Measurements

11.  Fair Value Measurements

 

The Company’s common stock warrant liability represents the only financial instrument measured at fair value on a recurring basis in the consolidated balance sheets.  The fair value measurement is determined by using Level 3 inputs due to the lack of active and observable markets that can be used to price identical assets.  Level 3 inputs are unobservable inputs and should be used to determine fair value only when observable inputs are not available.  Unobservable inputs should be developed based on the best information available in the circumstances, which might include internally generated data and assumptions being used to price the asset or liability. 

 

Fair value of the common stock warrant liability is based on the Black-Scholes pricing model which is based, in part, upon unobservable inputs for which there is little or no market data, requiring the Company to develop its own assumptions. The Company used the following assumptions for its common stock warrants:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

September 30, 2016

 

 

September 30, 2015

 

Risk-free interest rate

 

0.68

%

-

0.77

%

 

0.37

%

-

1.010

%

 

Volatility

 

59.60

%

-

60.60

%

 

55.93

%

-

123.53

%

 

Expected average term

 

1.39

 

-

2.29

 

 

0.67

 

-

3.30

 

 

 

There was no expected dividend yield for the warrants granted. If factors change and different assumptions are used, the warrant liability and the change in estimated fair value could be materially different. Generally, as the market price of our common stock increases, the fair value of the warrant increases, and conversely, as the market price of our common stock decreases, the fair value of the warrant decreases. Also, a significant increase in the volatility of the market price of the Company’s common stock, in isolation, would result in a significantly higher fair value measurement; and a significant decrease in volatility would result in a significantly lower fair value measurement.

 

The following table shows reconciliations of the beginning and ending balances for the common stock warrant liability (in thousands):

 

 

 

 

 

 

 

 

 

 

Nine months ended

 

Common stock warrant liability

 

September 30, 2016

    

September 30, 2015

 

Beginning of period

 

$

5,735

 

$

9,418

 

Change in fair value of common stock warrants

 

 

(4,709)

 

 

(4,603)

 

Exercise of common stock warrants

 

 

(141)

 

 

(22)

 

End of period

 

$

885

 

$

4,793