XML 49 R25.htm IDEA: XBRL DOCUMENT v3.7.0.1
4. Fair Value Measurement (Tables)
12 Months Ended
Dec. 31, 2016
Fair Value Measurement Tables  
Changes in fair value of all financial assets and liabilities
   Kingsway Warrant  Conversion Feature 

 

Warrants

  Placement Agent Warrants 

 

Total

Balance January 1, 2016   —      —      —      —      —   
Issuance   —      458,875    96,380    46,358    601,613 
Change in Fair Value of Derivative Liabilities   68,335    (23,203)   (2,993)   2,326    44,465 
Balance – December 31, 2016   68,335    435,672    93,387    48,684    646,078 
Weighted average assumptions
   Kingsway Warrant  Conversion Feature  Warrants  Placement Agent Warrants
Dividend Yield   0%   0%   0%   0%
Expected Volatility   58%   58%   58%   58%
Risk Free Interest Rate   1.6%   1.4%   1.4%   1.4%
Remaining Contractual Term (Years)   3.5    2.9    2.9    2.9