XML 57 R21.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loan Payable (Tables)
3 Months Ended
Mar. 31, 2014
Summary of Changes in Carrying Value of Loan Payable

The following table is a summary of the changes in the carrying value of our loan payable for the three months ended March 31, 2014:

 

     Silicon Valley
Bank Loan
    CIRM Loan      Total  

Carrying value of loan payable at 12/31/2013 (current and non-current)

   $ 9,088,980      $ 3,820,264       $ 12,909,244   

Loan proceeds

     —          3,820,264       $ 3,820,264   

Repayment of principal

     (944,339     —           (944,339

Accretion of discount

     58,750        —           58,750   
  

 

 

   

 

 

    

 

 

 

Carrying value of loan payable at 3/31/2014 (current and non-current)

   $ 8,203,391      $ 7,640,528       $ 15,843,919   
  

 

 

   

 

 

    

 

 

 

Carrying value of loan payable, current portion

   $ 3,747,236      $ —         $ 3,747,236   

Carrying value of loan payable, non-current portion

     4,456,155        7,640,528         12,096,683   
  

 

 

   

 

 

    

 

 

 

Total loan payable at 03/31/2014

   $ 8,203,391      $ 7,640,528       $ 15,843,919   
  

 

 

   

 

 

    

 

 

 
Silicon Valley Bank Loan Agreement Warrant [Member]
 
Assumptions Used for Black-Scholes Option Pricing Model

We estimated the fair value of the warrant to be approximately $388,000 using the Black-Scholes option pricing model with the following assumptions:

 

Expected life (years)

     10   

Risk-free interest rate

     1.9

Expected volatility

     88.1

Expected dividend yield

     0