XML 44 R24.htm IDEA: XBRL DOCUMENT v2.4.0.8
Loan Payable (Tables)
6 Months Ended
Jun. 30, 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 June 30, 2014:

 

     Silicon Valley
Bank Loan
    CIRM Loan      Total  

Carrying value of loan payable at March 31, 2014 (current and non-current)

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

Loan proceeds

     —         —          —    

Repayment of principal

     (956,035     —          (956,035

Accretion of discount

     51,651        —          51,651   
  

 

 

   

 

 

    

 

 

 

Carrying value of loan payable at 6/30/2014 (current and non-current)

   $ 7,299,007      $ 7,640,528       $ 14,939,535   
  

 

 

   

 

 

    

 

 

 

Carrying value of loan payable, current portion

   $ 3,832,630      $ —        $ 3,832,630   

Carrying value of loan payable, non-current portion

     3,466,377        7,640,528         11,106,905   
  

 

 

   

 

 

    

 

 

 

Total loan payable at June 30, 2014

   $ 7,299,007      $ 7,640,528       $ 14,939,535   
  

 

 

   

 

 

    

 

 

 

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