XML 39 R32.htm IDEA: XBRL DOCUMENT v2.4.0.6
12. FAIR VALUE MEASUREMENTS (Tables)
12 Months Ended
Dec. 31, 2012
Fair Value Disclosures [Abstract]  
Significant assumptions used in the valuations

Significant assumptions used and related fair values for the warrants as of December 31, 2012 are as follows:

 

Original

Issuance

 

Exercise

Price

    Volatility    

Risk Free

Interest Rate

   

Term

(years)

   

Market

Discount

   

Warrants

Outstanding

    Fair Value  
09/26/2012   $ 0.59       70.2%       0.36%       2.74       53.9%       27,500,000     $ 1,112,000  
07/3/2012   $ 0.50       76.1%       0.72%       4.51       55.5%       28,000,000       2,756,000  
07/3/2012   $ 0.43       69.3%       0.16%       1.01       55.5%       13,950,000       509,000  
12/13/2011   $ 0.83       74.4%       0.54%       3.95       52.3%       4,956,250       480,000  
10/6/2010   $ 0.12       76.0%       0.72%       4.80       46.4%       252,101       35,000  
                                                    $ 4,892,000  

 

Significant assumptions used and related fair values for the warrants as of December 31, 2011 are as follows:

 

Original

Issuance

 

Exercise

Price

    Volatility    

Risk Free

Interest Rate

   

Term

(years)

   

Market

Discount

   

Warrants

Outstanding

    Fair Value  
12/13/2011   $ 1.50       68.0%       0.83%       4.96       52.0%       4,956,250     $ 1,695,000  
10/6/2010   $ 0.45       68.0%       1.09%       5.90       47.4%       504,202       226,000  
                                                    $ 1,921,000  

  

Summary of fair value measurements by level

   Level 1   Level 2   Level 3   Total 
Assets:                    
Commodity contracts(1)  $189   $   $   $189 
Total Assets  $189   $   $   $189 
                     
Liabilities:                    
Warrants  $   $   $4,892   $4,892 
Commodity contracts(2)   167            167 
Total Liabilities  $167   $   $4,892   $5,059 

 

 

(1) Included in other current assets in the consolidated balance sheets. 

(2) Included in other current liabilities in the consolidated balance sheets.

  

The following table summarizes fair value measurements by level at December 31, 2011 (in thousands):

 

   Level 1   Level 2   Level 3   Total 
Assets:                    
Commodity contracts(1)  $244   $   $   $244 
Total Assets  $244   $   $   $244 
                     
Liabilities:                    
Warrants  $   $   $1,921   $1,921 
Commodity contracts(2)   500            500 
Total Liabilities  $500   $   $1,921   $2,421 

 

 

(1) Included in other assets in the consolidated balance sheets. 

(2) Included in other liabilities in the consolidated balance sheets.

Changes in the fair value of the Company's Level 3 inputs

The changes in the Company’s fair value of its Level 3 inputs were as follows (in thousands):

 

    Warrants     Convertible Notes  
                 
Balance, December 31, 2010   $ 5,718     $ 38,108  
Retirement of Convertible Notes           (35,000 )
Issuance of 2011 Warrants     1,809        
Exercises of Warrants     (1,155 )      
Adjustments to fair value for the period     (4,451 )     (3,108 )
Balance, December 31, 2011   $ 1,921     $  
Issuance of July Offering Warrants   $ 3,380     $  
Issuance of September Offering Warrants     1,658        
Exercises of Warrants     (113 )      
Adjustments to fair value for the period     (1,954 )      
Balance, December 31, 2012   $ 4,892     $