XML 59 R20.htm IDEA: XBRL DOCUMENT v2.4.1.9
Fair Value of Financial Assets and Liabilities - Derivative Instruments (Tables)
3 Months Ended
Mar. 31, 2015
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
 
March 31, 2015
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
Preferred B stock conversion liability
 
$
 
$
 
$
19,425,000
 
$
19,425,000
 
Warrant liability
 
 
 
 
 
 
14,727,000
 
 
14,727,000
 
Total liabilities
 
$
 
$
 
$
34,152,000
 
$
34,152,000
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
December 31, 2014
 
 
 
 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
Preferred B stock conversion liability
 
$
 
$
 
$
12,320,000
 
$
12,320,000
 
Warrant liability
 
 
 
 
 
 
5,826,000
 
 
5,826,000
 
Total liabilities
 
$
 
$
 
$
18,146,000
 
$
18,146,000
 
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
 
Preferred B
Stock Conversion
Liability
 
Balance as of December 31, 2014
 
$
5,826,000
 
$
12,320,000
 
Issuance of warrants
 
 
4,211,000
 
 
 
Changes in estimated fair value
 
 
4,690,000
 
 
7,105,000
 
Balance as of March 31, 2015
 
$
14,727,000
 
$
19,425,000
 
Redeemable Convertible Preferred Stock [Member]  
Derivatives And Fair Value [Line Items]  
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Table Text Block]
The following assumptions were used at March 31, 2015 and December 31, 2014:
 
 
 
March 31, 2015
 
 
December 31, 2014
 
 
 
 
 
 
 
June
 
 
July
 
 
December
 
 
March
 
 
 
 
 
 
June
 
 
July
 
 
December
 
 
 
2011
 
 
2013
 
 
2013
 
 
2013
 
 
2015
 
 
2011
 
 
2013
 
 
2013
 
 
2013
 
Volatility
 
 
105
%
 
 
141
%
 
 
141
%
 
 
152
%
 
 
141
%
 
 
155
%
 
 
155
%
 
 
155
%
 
 
151
%
Expected term (years)
 
 
1.73
 
 
 
3.24
 
 
 
3.29
 
 
 
3.73
 
 
 
4.96
 
 
 
1.98
 
 
 
3.49
 
 
 
3.54
 
 
 
3.98
 
Risk-free interest rate
 
 
0.48
%
 
 
0.95
%
 
 
0.96
%
 
 
1.07
%
 
 
1.36
%
 
 
0.67
%
 
 
1.23
%
 
 
1.25
%
 
 
1.37
%
Dividend yield
 
 
0.0
%
 
 
0.0
%
 
 
0.0
%
 
 
0.0
%
 
 
0.0
%
 
 
0.0
%
 
 
0.0
%
 
 
0.0
%
 
 
0.0
%
Exercise price
 
$
0.46
 
 
$
0.14
 
 
$
0.14
 
 
$
0.17
 
 
$
0.215
 
 
$
0.46
 
 
$
0.14
 
 
$
0.14
 
 
$
0.25
 
Common stock closing price
 
$
0.30
 
 
$
0.30
 
 
$
0.30
 
 
$
0.30
 
 
$
0.30
 
 
$
0.21
 
 
$
0.21
 
 
$
0.21
 
 
$
0.21
 
Warrant [Member]  
Derivatives And Fair Value [Line Items]  
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Table Text Block]
The following assumptions were used at March 31, 2015 and December 31, 2014:
 
 
 
March 31,
2015
 
 
December 31,
2014
 
Volatility
 
 
96
%
 
 
91
%
Expected term (years)
 
 
1.00
 
 
 
1.25
 
Risk-free interest rate
 
 
0.26
%
 
 
0.36
%
Dividend yield
 
 
0.0
%
 
 
0.0
%
Exercise price
 
$
0.14
 
 
$
0.14
 
Common stock closing price
 
$
0.30
 
 
$
0.21