XML 56 R41.htm IDEA: XBRL DOCUMENT v3.3.1.900
PREFERRED STOCK AND TEMPORARY EQUITY (Tables)
12 Months Ended
Dec. 31, 2015
Equity [Abstract]  
Summary of Temporary Equity
The BCF was determined by calculating the intrinsic value of the conversion feature as follows:
Face amount of Series B Preferred Stock
 
$
25,000,000

Less: allocated value of Warrants
 
7,028,067

Allocated value of Series B Preferred Stock
 
$
17,971,933

Shares of Common stock to be converted
 
8,064,534

Effective conversion price
 
$
2.23

Market price
 
$
2.94

Intrinsic value per share
 
$
0.7115

Intrinsic value of beneficial conversion feature
 
$
5,682,741

The following table represents the carrying amount of the Series B Preferred Stock, classified as Temporary Equity on the Balance Sheet, at inception and as of December 31, 2015:
Temporary Equity:
 
 
At Inception
 
Amount
Face amount of Series B Preferred
 
$
25,000,000

Less: warrant value
 
7,028,067

Less: beneficial conversion feature
 
5,737,796

Less: issuance costs and fees
 
1,442,462

Carrying amount at inception
 
$
10,791,675

 
 
 
At December 31, 2015
 
Amount
Face amount of Series B Preferred
 
$
25,000,000

Less: un-accreted discount
 
13,044,793

Carrying amount at December 31, 2015
 
$
11,955,207

Schedule of Liabilities with Unobservable Inputs
The changes in liabilities measured using significant unobservable inputs for the period ended December 31, 2015 were as follows:
Level Three Roll-Forward
Item
 
Level 3
Balance at December 31, 2014
 
$

Warrants issued June 24, 2015
 
7,028,067

Change in valuation of warrants
 
(5,479,463
)
Balance at December 31, 2015
 
$
1,548,604