XML 30 R22.htm IDEA: XBRL DOCUMENT v2.4.0.6
8. FAIR VALUE MEASUREMENTS (Tables)
3 Months Ended
Mar. 31, 2013
Fair Value Measurements Tables  
Assumptions used and related fair values for warrants

Significant assumptions used and related fair values for the warrants as of March 31, 2013 were as follows:

 

Original Issuance  Exercise Price   Volatility   Risk-Free Interest Rate   Term (years)   Discount for Marketability restrictions   Warrants Outstanding   Fair Value 
03/28/2013  $7.80    71.1%    0.24%    2.00    38.2%    788,000   $882,000 
01/11/2013  $7.80    72.5%    0.77%    4.79    54.4%    1,709,000    2,728,000 
09/26/2012  $8.85    84.2%    0.31%    2.49    75.9%    1,771,000    776,000 
07/3/2012  $7.50    71.1%    0.57%    4.26    51.8%    1,812,000    2,880,000 
07/3/2012  $6.45    63.7%    0.14%    0.76    57.6%    804,000    335,000 
12/13/2011  $11.25    68.1%    0.57%    3.71    47.1%    306,000    478,000 
                                 $8,079,000 

 

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

 

Original Issuance  Exercise Price   Volatility   Risk-Free Interest Rate   Term (years)   Discount for Marketability restrictions   Warrants Outstanding   Fair Value 
09/26/2012  $8.85    70.2%    0.36%    2.74    53.9%    1,833,000   $1,112,000 
07/3/2012  $7.50    76.1%    0.72%    4.51    55.5%    1,867,000    2,756,000 
07/3/2012  $6.45    69.3%    0.16%    1.01    55.5%    930,000    509,000 
12/13/2011  $12.45    74.4%    0.54%    3.95    52.3%    330,000    480,000 
10/6/2010  $1.80    76.0%    0.72%    4.80    46.4%    17,000    35,000 
                                 $4,892,000 
Assumptions used and related fair value for conversion feature

 

Original Issuance  Conversion Price   Volatility   Risk-Free Interest Rate   Term (years)   Market Discount   Fair Value 
3/28/13  $15.00    62.2%    0.14%    1.0    24.5%   $1,400,800 

Summary of fair value measurements by level

The following table summarizes fair value measurements by level at March 31, 2013 (in thousands):

 

   Level 1   Level 2   Level 3   Total 
Assets:                    
Commodity contracts(1)  $205   $   $   $205 
Total Assets  $205   $   $   $205 
                     
Liabilities:                    
Warrants(2)  $   $   $8,079   $8,079 
Conversion feature(2)           1,401    1,401 
Commodity contracts(3)   115            115 
Total Liabilities  $115   $   $9,480   $9,595 

 

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

(2) Included in warrant liabilities and conversion feature at fair value in the consolidated balance sheets.

(3) Included in accrued liabilities in the consolidated balance sheets.

 

The following table summarizes fair value measurements by level at December 31, 2012 (in thousands):

   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 accrued liabilities in the consolidated balance sheets.

Changes in fair value of Level 3 inputs

 

   Warrants   Conversion Feature 
Balance, December 31, 2012  $4,892   $ 
Issuance of warrants in January offering   2,657     
Issuance of notes and warrants in March offering   883    1,401 
Exercises of warrants   (260)    
Adjustments to fair value for the period   (93)    
Balance, March 31, 2013  $8,079   $1,401