XML 81 R26.htm IDEA: XBRL DOCUMENT v2.4.1.9
Fair Value of Financial Assets and Liabilities - Derivative Instruments (Tables)
12 Months Ended
Dec. 31, 2014
Derivatives And Fair Value [Line Items]  
Schedule of Derivative Liabilities at Fair Value [Table Text Block]
The following fair value hierarchy table presents information about each major category of the Company's financial liabilities measured at fair value on a recurring basis:
 
 
 
Quoted Prices in
Active Markets
for Identical
Items (Level 1)
 
Significant Other
Observable Inputs
(Level 2)
 
Significant
Unobservable
Inputs (Level 3)
 
Total
 
December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
Series B redeemable convertible preferred stock
 
$
 
$
 
$
12,320,000
 
$
12,320,000
 
Warrant liability
 
 
 
 
 
 
5,826,000
 
 
5,826,000
 
Total liabilities
 
$
 
$
 
$
18,146,000
 
$
18,146,000
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2013
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
Series B redeemable convertible preferred stock
 
$
 
$
 
$
40,791,000
 
$
40,791,000
 
Warrant liability
 
 
 
 
 
 
16,871,000
 
 
16,871,000
 
Total liabilities
 
$
 
$
 
$
57,662,000
 
$
57,662,000
 
Fair Value, Liabilities Measured on Recurring Basis [Table Text Block]
The following table sets forth a summary of changes in the fair value of the Company's Series B redeemable convertible preferred stock derivative and warrant liability, which represents a recurring measurement that is classified within Level 3 of the fair value hierarchy, wherein fair value is estimated using significant unobservable inputs:
 
 
 
Warrant
Liability
 
Series B
Redeemable
Preferred Stock
 
Balance as of December 31, 2013
 
$
16,871,000
 
$
40,791,000
 
Reclassification to equity upon conversion or exercise
 
 
(1,590,000)
 
 
(707,000)
 
Changes in estimated fair value
 
 
(9,455,000)
 
 
(27,764,000)
 
Balance as of December 31, 2014
 
$
5,826,000
 
$
12,320,000
 
Redeemable Convertible Preferred Stock [Member]  
Derivatives And Fair Value [Line Items]  
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Table Text Block]
The fair value of the preferred stock derivative on the date of issuance and on each re-measurement date is estimated using the Monte Carlo valuation model using the following assumptions:
 
 
 
December 31, 2014
 
 
December 31, 2013
 
Volatility
 
 
91
%
 
 
177
%
Risk-free interest rate
 
 
0.36
%
 
 
0.48
%
Dividend yield
 
 
0.0
%
 
 
0.0
%
Exercise price
 
$
0.14
 
 
$
0.14
 
Common stock closing price
 
$
0.21
 
 
$
0.50
 
Warrant [Member]  
Derivatives And Fair Value [Line Items]  
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Table Text Block]
The fair value of the warrants on the date of issuance and on each re-measurement date for warrants classified as liabilities is estimated using the Monte Carlo valuation model using the following assumptions:
 
 
 
December 31, 2014
 
 
December 31, 2013
 
 
 
2011
 
 
June 26,
2013
 
 
July 15,
2013
 
 
December 23,
2013
 
 
2011
 
 
June 26,
2013
 
 
July 15, 2013
 
 
December 23,
2013
 
Volatility
 
 
155
%
 
 
155
%
 
 
155
%
 
 
151
%
 
 
155
%
 
 
152
%
 
 
151
%
 
 
164
%
Expected term (years)
 
 
1.98
 
 
 
3.49
 
 
 
3.54
 
 
 
3.98
 
 
 
2.98
 
 
 
4.49
 
 
 
4.54
 
 
 
4.98
 
Risk-free interest rate
 
 
0.67
%
 
 
1.23
%
 
 
1.25
%
 
 
1.37
%
 
 
0.78
%
 
 
1.50
%
 
 
1.53
%
 
 
1.74
%
Dividend yield
 
 
0.0
%
 
 
0.0
%
 
 
0.0
%
 
 
0.0
%
 
 
0.0
%
 
 
0.0
%
 
 
0.0
%
 
 
0.0
%
Exercise price
 
$
0.46
 
 
$
0.14
 
 
$
0.14
 
 
$
0.25
 
 
$
0.46
 
 
$
0.14
 
 
$
0.14
 
 
$
0.25
 
Common stock closing price
 
$
0.21
 
 
$
0.21
 
 
$
0.21
 
 
$
0.21
 
 
$
0.50
 
 
$
0.50
 
 
$
0.50
 
 
$
0.50