XML 29 R18.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value of Financial Instruments (Tables)
3 Months Ended
Mar. 31, 2017
Fair Value Disclosures [Abstract]  
Summary of Fair Values of Financial Instruments

The fair values of the Company’s financial instruments are presented below:

 

 

 

 

 

 

Fair Value Measurements at March 31, 2017

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial assets carried at fair value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

3,661,275

 

 

$

3,661,275

 

 

$

 

 

$

 

Short-term investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Certificates of deposit

 

 

439,077

 

 

 

439,077

 

 

 

 

 

 

 

Corporate debt securities, available-for-sale

 

 

7,515,163

 

 

 

 

 

 

7,515,163

 

 

 

 

Total financial assets

 

$

11,615,515

 

 

$

4,100,352

 

 

$

7,515,163

 

 

$

 

Financial liabilities carried at fair value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt conversion feature - long-term

 

$

453,350

 

 

$

 

 

$

 

 

$

453,350

 

Total financial liabilities

 

$

453,350

 

 

$

 

 

$

 

 

$

453,350

 

 

 

 

 

 

 

 

Fair Value Measurements at December 31, 2016

 

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Financial assets carried at fair value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash equivalents:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Money market funds

 

$

2,519,322

 

 

$

2,519,322

 

 

$

 

 

$

 

Short-term investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Corporate debt securities, available-for-sale

 

 

10,075,058

 

 

 

 

 

 

10,075,058

 

 

 

 

Total financial assets

 

$

12,594,380

 

 

$

2,519,322

 

 

$

10,075,058

 

 

$

 

Financial liabilities carried at fair value:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Debt conversion feature - current

 

$

731,048

 

 

$

 

 

$

 

 

$

731,048

 

Total financial liabilities

 

$

731,048

 

 

$

 

 

$

 

 

$

731,048

 

 

Summary of Changes in Debt Conversion Feature Liabilities Measured at Fair Value on Recurring Basis Using Significant Unobservable Inputs

The table below presents a summary of changes in the Company’s debt conversion feature liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) for the three months ended March 31, 2017 and 2016:

 

 

 

Three months ended March 31,

 

 

 

2017

 

 

2016

 

Debt conversion feature:

 

 

 

 

 

 

 

 

Beginning balance

 

$

731,048

 

 

$

2,370,903

 

Adjustments resulting from modification of debt

 

 

 

 

 

(575,685

)

Adjustments resulting from changes in fair

   value recognized in earnings

 

 

(277,698

)

 

 

(96,547

)

Ending balance

 

$

453,350

 

 

$

1,698,671

 

 

Schedule of Valuation Techniques and Significant Unobservable Inputs Used to Determine Fair Value of Significant Level 3 Liabilities

The following table sets forth the Company’s valuation techniques and significant unobservable inputs used to determine fair value for significant Level 3 liabilities:

 

 

 

Fair Value

 

 

 

 

Significant

 

 

 

 

Assets

 

 

Liabilities

 

 

Valuation Technique(s)

 

Unobservable Input

 

Range

Debt conversion feature

   liability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

March 31, 2017

 

$

 

 

$

453,350

 

 

Black-Scholes-Merton option valuation model

 

Volatility

 

59%

 

 

 

 

 

 

 

 

 

 

 

 

Risk Free Rate

 

0.75%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2016

 

$

 

 

$

731,048

 

 

Black-Scholes-Merton option valuation model

 

Volatility

 

61%

 

 

 

 

 

 

 

 

 

 

 

 

Risk Free Rate

 

0.57%