XML 40 R26.htm IDEA: XBRL DOCUMENT v3.7.0.1
Fair Value of Financial Assets and Liabilities - Derivative Instruments (Tables)
12 Months Ended
Dec. 31, 2016
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

December 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

June 2016 offering warrant liability

 

$

 -

 

$

 -

 

$

274,000 

 

$

274,000 

Dilutive financing derivative liability

 

 

 -

 

 

 -

 

 

126,000 

 

 

126,000 

November 2016 offering warrant liability

 

 

 -

 

 

 -

 

 

2,043,000 

 

 

2,043,000 

Total liabilities

 

$

 -

 

$

 -

 

$

2,443,000 

 

$

2,443,000 



 

 

 

 

 

 

 

 

 

 

 

 

December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

Series B preferred stock derivative liability

 

$

 -

 

$

 -

 

$

1,493,000 

 

$

1,493,000 

2011 Warrant liability

 

 

 -

 

 

 -

 

 

6,000 

 

 

6,000 

Total liabilities

 

$

 -

 

$

 -

 

$

1,499,000 

 

$

1,499,000 



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, warrant liabilities and dilutive financing 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. 













 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

Series B Preferred

 

Dilutive Financing

 

 



 

2011 Warrant

 

June 2016 Offering

 

Stock Derivative

 

Derivative

 

November 2016 Offering



 

Liability

 

Warrant Liability

 

Liability

 

Liability

 

Warrant Liability

Balance, December 31, 2015

 

$

6,000 

 

$

 -

 

$

1,493,000 

 

$

 -

 

$

 -

Creation of derivative or warrant  liability

 

 

 -

 

 

1,816,000 

 

 

 -

 

 

2,282,000 

 

 

2,929,000 

Changes in estimated fair value

 

 

(6,000)

 

 

(1,542,000)

 

 

(1,493,000)

 

 

(611,000)

 

 

(886,000)

Payout from liability

 

 

 -

 

 

 -

 

 

 -

 

 

(1,545,000)

 

 

 -

Balance, December 31, 2016

 

$

 -

 

$

274,000 

 

$

 -

 

$

126,000 

 

$

2,043,000 



Dilutive Financing Derivative Liability [Member]  
Derivatives And Fair Value [Line Items]  
Valuation Assumptions Used

The following assumptions were used to value the dilutive financing derivative liability from the inception date of April 8, 2016 through September 30, 2016:

 







 

 

 

 

 



 

 

 

 

 

Volatility

 

 

 

108 to 121

%

Expected term (years), weighted average

 

 

 

1.75 to 2.23

 

Risk-free interest rate

 

 

 

0.58 to 0.79

%

Dividend yield

 

 

 

0.00 

%

Stock price dilutive limit

 

 

 

$2.35 to $4.05

 

Common stock closing price

 

 

 

$1.52 to $3.68

 



November 2016 Warrant Derivative Liability [Member]  
Derivatives And Fair Value [Line Items]  
Valuation Assumptions Used

The following assumptions were used on November 22, 2016 (issuance date) and December 31, 2016:





 

 

 

 

 

 

 

 



 

December 31, 2016

 

November 22, 2016

Volatility

 

 

112 

%

 

 

116 

%

Expected term (years)

 

 

4.89 

 

 

 

5.00 

 

Risk-free interest rate

 

 

1.91 

%

 

 

1.77 

%

Dividend yield

 

 

0.00 

%

 

 

0.00 

%

Exercise price

 

 

$0.75 

 

 

 

$0.75 

 

Common stock closing price

 

 

$0.44 

 

 

 

$0.62 

 



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

The following assumptions were used at December 31, 2015:







 

 

 

 



 

 

 

 



 

 

Volatility

 

 

108 to 117

%

Expected term (years), weighted average

 

 

0.50 to 2.50

 

Risk-free interest rate

 

 

0.49 to 1.19

%

Dividend yield

 

 

0.00 

%

Exercise price

 

 

$7.00 

 

Common stock closing price

 

 

$3.98 

 



June 2016 Offering Warrants [Member]  
Derivatives And Fair Value [Line Items]  
Valuation Assumptions Used

The following assumptions were used on June 3, 2016 (issuance date) and December 31, 2016:







 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 



 

December 31, 2016

 

June 3, 2016

Volatility

 

 

118 

%

 

 

123 

%

Expected term (years)

 

 

4.42 

 

 

 

5.00 

 

Risk-free interest rate

 

 

1.80 

%

 

 

1.23 

%

Dividend yield

 

 

0.00 

%

 

 

0.00 

%

Exercise price

 

 

$2.25 

 

 

 

$2.25 

 

Common stock closing price

 

 

$0.44 

 

 

 

$2.06