XML 60 R20.htm IDEA: XBRL DOCUMENT v3.2.0.727
Fair Value of Financial Assets and Liabilities - Derivative Instruments (Tables)
6 Months Ended
Jun. 30, 2015
Derivatives And Fair Value [Line Items]  
Financial Liabilities Measured at Fair Value

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

 

Significant Other

 

Significant

 

 

 

 

 

for Identical

 

Observable Inputs

 

Unobservable

 

 

 

 

 

Items (Level 1)

 

(Level 2)

 

Inputs (Level 3)

 

Total

June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Preferred B stock derivative liability

 

$

 -

 

$

 -

 

$

10,032,000 

 

$

10,032,000 

Warrant liability

 

 

 -

 

 

 -

 

 

3,984,000 

 

 

3,984,000 

Total liabilities

 

$

 -

 

$

 -

 

$

14,016,000 

 

$

14,016,000 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Preferred B stock derivative liability

 

$

 -

 

$

 -

 

$

12,320,000 

 

$

12,320,000 

Warrant liability

 

 

 -

 

 

 -

 

 

5,826,000 

 

 

5,826,000 

Total liabilities

 

$

 -

 

$

 -

 

$

18,146,000 

 

$

18,146,000 

 

Changes in Fair Value of Derivative and Warrant Liability

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:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred B

 

 

Warrant

 

Stock Derivative

 

 

Liability

 

Liability

Balance, December 31, 2014

 

$

5,826,000 

 

$

12,320,000 

Issuances

 

 

4,210,000 

 

 

 -

Exercises

 

 

(676,000)

 

 

 -

Conversions to common stock

 

 

 -

 

 

(636,000)

Amount reclassified to additional paid in capital related to amendment of warrants

 

 

(5,462,000)

 

 

 -

Changes in estimated fair value

 

 

86,000 

 

 

(1,652,000)

Balance, June 30, 2015

 

$

3,984,000 

 

$

10,032,000 

 

Series B redeemable convertible preferred stock [Member]  
Derivatives And Fair Value [Line Items]  
Valuation Assumptions Used

The following assumptions were used at June 30, 2015 and December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

December 31,

 

 

2015

 

2014

Volatility

 

 

112 

%

 

 

91 

%

Expected term (years)

 

 

0.75 

 

 

 

1.25 

 

Risk-free interest rate

 

 

0.2 

%

 

 

0.36 

%

Dividend yield

 

 

%

 

 

%

Exercise price

 

$

0.14 

 

 

$

0.14 

 

Common stock closing price

 

$

9.35 

 

 

$

10.50 

 

 

Warrant Liability [Member]  
Derivatives And Fair Value [Line Items]  
Valuation Assumptions Used

The following assumptions were used at June 30, 2015 and December 31, 2014:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30, 2015

 

December 31, 2014

 

 

 

 

 

 

 

March

 

 

 

 

 

June

 

July

 

December

 

 

2011

 

2015

 

2011

 

2013

 

2013

 

2013

Volatility

 

 

96 

%

 

 

144 

%

 

 

155 

%

 

 

155 

%

 

 

155 

%

 

 

151 

%

Expected term (years)

 

 

1.48 

 

 

 

4.72 

 

 

 

1.98 

 

 

 

3.49 

 

 

 

3.54 

 

 

 

3.98 

 

Risk-free interest rate

 

 

0.45 

%

 

 

1.55 

%

 

 

0.67 

%

 

 

1.23 

%

 

 

1.25 

%

 

 

1.37 

%

Dividend yield

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

 

 

%

Exercise price

 

$

23.00 

 

 

$

10.75 

 

 

$

23.00 

 

 

$

7.00 

 

 

$

7.00 

 

 

$

12.50 

 

Common stock closing price

 

$

9.35 

 

 

$

9.35 

 

 

$

10.50 

 

 

$

10.50 

 

 

$

10.50 

 

 

$

10.50