XML 43 R33.htm IDEA: XBRL DOCUMENT v3.4.0.3
Warrant Liability (Restated) (Tables)
9 Months Ended
Sep. 30, 2015
Warrant Liability [Abstract]  
Fair Value Measurements, Recurring and Nonrecurring, Valuation Techniques [Table Text Block]
The inputs to the model were as follows:
 
 
 
September 30, 2015
 
 
December 31, 2014
 
 
 
 
 
 
 
 
 
 
Stock Price
 
$
13.72
 
 
$
10.15
 
Dividend Yield (per quarter per share)
 
$
0.125
 
 
 
N/A
 
Risk-free rate
 
 
0.33
%
 
 
0.67
%
Expected Term (years)
 
 
1.22
 
 
 
1.97
 
Expected Volatility
 
 
35.00
%
 
 
33.62
%
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation [Table Text Block]
The table below provides a reconciliation of the beginning and ending balances for the warrant liability measured using significant unobservable inputs (Level 3):
 
Balance - December 31, 2014
 
$
19,991
 
Fair value adjustment - six months ended June 30, 2015
 
 
11,313
 
Balance - June 30, 2015
 
 
31,304
 
Fair value adjustment - three months ended September 30, 2015
 
 
3,146
 
Balance - September 30, 2015
 
$
34,450
 
Derivative Instruments, Gain (Loss) [Table Text Block]
 
 
Number 
of Warrants
 
Average
 Value
 
Fair 
Value
 
Opening balance as of January 1, 2015
 
 
9,097,430
 
$
2.20
 
$
19,991
 
Balance as of June 30, 2015
 
 
9,097,430
 
$
3.44
 
$
31,304
 
Change in fair value to the date of cashless exercise charged to income statement
 
 
1,279,647
 
$
2.03
 
$
2,600
 
Fair value of exercised warrants credited to shareholders equity
 
 
1,279,647
 
$
5.47
 
$
(7,003)
 
Change in fair value of unexercised warrants remaining at September 30, 2015
 
 
7,817,783
 
$
0.97
 
$
7,548
 
Closing balance as of September 30, 2015
 
 
7,817,783
 
$
4.41
 
$
34,450
 
 
 
 
 
 
 
 
 
 
 
 
Total change in warrant liability due exercise of warrants and change in fair value of remaining warrants for the three-month period ended September 30, 2015
 
 
 
 
 
 
 
$
3,145