XML 21 R10.htm IDEA: XBRL DOCUMENT v3.4.0.3
5. DERIVATIVE LIABILITIES
 3 Months Ended
Mar. 31, 2016
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
DERIVATIVE LIABILITIES

As of December 31, 2013, the Company did not have a sufficient number of common shares authorized to fulfill the possible exercise of all outstanding warrants and the conversion of all convertible notes payable. As a result, the Company determined that the warrants and the embedded conversion features of the outstanding debt instruments did not qualify for equity classification.  Accordingly, the warrants and conversion features were treated as derivative liabilities and were carried at fair value. During the year ended December 31, 2015, all of the outstanding convertible notes that qualified as derivative liabilities were paid in full or converted to common stock.  As of March 31, 2016, only 910,000 warrants remained as derivative liabilities due to the existence of reset provisions that qualify the instruments as derivative liabilities under FASB ASC 815.

 

The following table sets forth the fair value hierarchy within our financial assets and liabilities by level that they were accounted for at fair value on a recurring basis as of March 31, 2016 and December 31, 2015.

 

      Fair Value Measurement at March 31, 2016  
Liabilities:   Carrying
Value at March
31, 2016		     Level 1     Level 2     Level 3  
  Warrant derivative liabilities   $ 276     $ -     $ -     $ 276  
Total   $ 276     $ -     $ -     $ 276  
               
            Fair Value Measurement at December 31, 2015  
Liabilities:   Carrying
Value at
December 31,
2015		     Level 1     Level 2     Level 3  
  Warrant derivative liabilities   $ 310     $ -     $ -     $ 310  
Total   $ 310     $ -     $ -     $ 310  

 

The Company estimates the fair value of the derivative warrant liabilities by using the Black-Scholes Option Pricing Model and the derivative liabilities related to the conversion features in the outstanding convertible notes using the lack-Scholes Option Pricing Model assuming maximum value, Level 3 inputs, with the following assumptions used:

 

Dividend yield: 0%
Expected volatility 0% to 117%
Risk free interest rate 0.13% to 0.25%
Expected life (years) 0.58 to 1.32

 

The following table sets forth the changes in the fair value of derivative liabilities for the three months ended March 31, 2016:

 

Balance, December 31, 2015   $ (310 )
  Gain on change in fair value of derivative liabilities     34  
Balance, March 31, 2016   $ (276 )

 

The aggregate gain on derivative liabilities for the three months ended March 31, 2016 was $34.