XML 28 R22.htm IDEA: XBRL DOCUMENT v3.2.0.727
9. FAIR VALUE MEASUREMENTS (Tables)
6 Months Ended
Jun. 30, 2015
Fair Value Disclosures [Abstract]  
Assumptions used and related fair value for conversion feature

Significant assumptions used and related fair values for the warrants as of June 30, 2015 were as follows:

 

Original Issuance  Exercise Price   Volatility   Risk Free Interest Rate   Term (years)   Market Discount   Warrants Outstanding   Fair Value 
09/26/2012  $8.85    38.7%    0.01%    0.24    27.5%    432,000   $527,000 
07/3/2012  $6.09    48.8%    0.64%    2.01    26.2%    211,000    795,000 
12/13/2011  $8.43    49.4%    0.46%    1.46    23.0%    138,000    381,000 
                                 $1,703,000 

 

Significant assumptions used and related fair values for the warrants as of December 31, 2014 were as follows:

 

Original Issuance  Exercise Price   Volatility   Risk Free Interest Rate   Term (years)   Market Discount   Warrants Outstanding   Fair Value 
09/26/2012  $8.85    51.0%    0.19%    0.74    37.0%    473,000   $748,000 
07/3/2012  $6.09    56.1%    0.89%    2.51    32.8%    211,000    811,000 
12/13/2011  $8.43    54.3%    0.67%    1.95    28.7%    138,000    427,000 
                                 $1,986,000 

 

Summary of fair value measurements by level

The following table summarizes fair value measurements by level at June 30, 2015 (in thousands):

 

   Level 1   Level 2   Level 3   Total 
Assets:                    
Commodity contracts(1)  $180   $   $   $180 
Total Assets  $180   $   $   $180 
                     
Liabilities:                    
Warrants(2)  $   $   $1,703   $1,703 
Commodity contracts(3)   369            369 
Total Liabilities  $369   $   $1,703   $2,072 

__________

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

(2) Included in warrant liabilities 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, 2014 (in thousands):

 

   Level 1   Level 2   Level 3   Total 
Assets:                    
Commodity contracts(1)  $1,586   $   $   $1,586 
Total Assets  $1,586   $   $   $1,586 
                     
Liabilities:                    
Warrants(2)  $   $   $1,986   $1,986 
Commodity contracts(3)   1,149            1,149 
Total Liabilities  $1,149   $   $1,986   $3,135 

__________

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

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

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

Changes in fair value of Level 3 inputs

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

 

Balance, December 31, 2014  $1,986 
Exercises of warrants   (72)
Adjustments to fair value for the period   (211)
Balance, June 30, 2015  $1,703