XML 36 R15.htm IDEA: XBRL DOCUMENT v2.4.1.9
Derivative Liabilities and Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2015
Derivative And Fair Value Disclosure [Abstract]  
Schedule of fair value reconciliation

The table below provides a reconciliation of beginning and ending balances for the liabilities measured at fair value using significant unobservable inputs (Level 3): 

 

 

 

 

 

 

 

Warrant

 

 

 

 

 

 

 

Warrants

 

 

Derivative

 

 

Total

 

Balance: December 31, 2014

 

$

(1,809,949

)

 

$

(256,530

)

 

$

(2,066,479

)

Release of Warrant Liability Upon Exercise

 

 

201,739

 

 

 

28,593

 

 

 

230,332

 

Net Change in Fair Value

 

 

1,092,058

 

 

 

(84,895

)

 

 

1,007,163

 

Balance: March 31, 2015

 

$

(516,152

)

 

$

(312,832

)

 

$

(828,984

)

 

Schedule of valuation techniques

The following table describes the valuation techniques used to calculate fair values for assets in Level 3. There were no changes in the valuation techniques during the quarter ended March 31, 2015 and December 31, 2014. 

 

 

 

Fair Value at

 

 

Fair Value at

 

 

Valuation

 

Unobservable

 

 

 

 

 

 

3/31/2015

 

 

12/31/2014

 

 

Technique

 

Input

 

Range

 

Warrant Derivative and

Warrant Down-round

Protection Derivative

(combined)

 

$

828,984

 

 

$

2,066,479

 

 

Binomial

Option Pricing

Model

 

Probability of

common stock

issuance at

prices less than exercise prices stated in agreements

 

 

50

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Probability of

reset provision

being waived

 

 

5

%