XML 45 R25.htm IDEA: XBRL DOCUMENT v3.4.0.3
Warrants (Tables)
3 Months Ended
Mar. 31, 2016
Warrants and Rights Note Disclosure [Abstract]  
Schedule of Warrant Activity
The following is a summary of warrant activity for the three months ended March 31, 2016 (in thousands):
 
 
January 2016 Warrants
 
March 2015 Warrants
 
September
2013
Warrants
 
December
2012
Warrants
 
Other Equity Financing Warrants
 
Consultant
and Oxford Warrants
 
Total
Outstanding, January 1, 2016

 
14,006

 
3,973

 
3,031

 
816

 
482

 
22,308

Issued
13,643

 

 

 

 

 

 
13,643

Exercised

 

 

 

 
(145
)
 

 
(145
)
Expired

 

 

 

 
(31
)
 

 
(31
)
Outstanding, March 31, 2016
13,643

 
14,006

 
3,973

 
3,031

 
640

 
482

 
35,775

Expiration
January 2021
 
March 2020
 
September 2018
 
December 2017
 
Varies 2016-2017
 
Varies 2014-2020
 
 
Fair Value of Warrants is Estimated Using Black-Scholes Option Pricing Model
The fair value of the warrants is estimated using an appropriate pricing model with the following inputs:
 
 
As of March 31, 2016
 
January 2016 Warrants
 
March 2015 Warrants
 
September
2013
Warrants
 
December
2012
Warrants
 
April 2011
Warrants
 
March
2010
Warrants
Strike price
$
1.42

 
$
2.08

 
$
2.50

 
$
1.75

 
$
0.65

 
$
1.92

Expected term (years)
4.77

 
3.97

 
2.47

 
1.73

 
1.06

 
0.50

Volatility %
77.91
%
 
78.82
%
 
79.51
%
 
75.03
%
 
83.64
%
 
75.90
%
Risk-free rate %
1.17
%
 
1.03
%
 
0.80
%
 
0.69
%
 
0.60
%
 
0.39
%
 
 
As of December 31, 2015
 
March 2015 Warrants
 
September
2013
Warrants
 
December
2012
Warrants
 
April 2011
Warrants
 
March
2011
Warrants*
 
March
2010
Warrants
Strike price
$
2.08

 
$
2.50

 
$
1.83

 
$
0.65

 
$
0.65

 
$
2.02

Expected term (years)
4.22

 
2.72

 
1.98

 
1.31

 
0.18

 
1.00

Volatility %
75.85
%
 
74.70
%
 
76.37
%
 
65.60
%
 
47.98
%
 
71.41
%
Risk-free rate %
1.58
%
 
1.24
%
 
1.05
%
 
0.77
%
 
%
 
%
Changes in Fair Value of Warrant Liability
The changes in fair value of the warrant liability for the three months ended March 31, 2016 were as follows (in thousands):
 
 
January 2016 Warrants
 
March 2015 Warrants
 
September
2013
Warrants
 
December
2012
Warrants
 
April 2011
Warrants
 
Other Equity Financing Warrants
 
Total
Warrant liability, January 1, 2016
$

 
$
10,337

 
$
1,933

 
$
1,565

 
$
537

 
$
146

 
$
14,518

Fair value of warrants issued
5,590

 

 

 

 

 

 
5,590

Fair value of warrants exercised

 

 

 

 

 
(46
)
 
(46
)
Change in fair value of warrants
5,686

 
(1,134
)
 
(231
)
 
(305
)
 
(48
)
 
(96
)
 
3,872

Warrant liability, March 31, 2016
$
11,276

 
$
9,203

 
$
1,702

 
$
1,260

 
$
489

 
$
4

 
$
23,934