XML 36 R23.htm IDEA: XBRL DOCUMENT v3.2.0.727
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2015
Fair Value Measurements [Abstract]  
Assets and Liabilities Measured at Fair Value
The following table provides a summary of the recognized assets and liabilities that we measure at fair value on a recurring basis:
 
  
Balance as of
  
Basis of Fair Value Measurements
 
  
June 30, 2015
  
Level 1
  
Level 2
  
Level 3
 
Assets:
        
Cash equivalents
 
$
5,644,000
  
$
5,644,000
  
$
  
$
 
Liabilities:
                
Warrant liability
 
$
18,187,000
  
$
  
$
  
$
18,187,000
 

  
Balance as of
  
Basis of Fair Value Measurements
 
  
December 31, 2014
  
Level 1
  
Level 2
  
Level 3
 
Assets:
        
Cash equivalents
 
$
8,144,000
  
$
8,144,000
  
$
  
$
 
Liabilities:
                
Warrant liability
 
$
9,793,000
  
$
  
$
  
$
9,793,000
 
Estimation of Fair Value Determined by Using Option Pricing Model
All future changes in the fair value of the warrants will be recognized in our consolidated statements of operations until they are either exercised or expire in 2020.  The warrants are not traded in an active securities market, and as such the estimated the fair value as of June 30, 2015 and December 31, 2014 was determined by using an option pricing model (Monte Carlo) with the following assumptions:

  
As of
June 30, 2015
  
As of
December 31, 2014
 
October 2014 Warrants
    
Expected term
 
4.8 years
  
5.3 years
 
Common stock market price
 
$
0.56
  
$
0.49
 
Risk-free interest rate
  
1.63
%
  
1.65
%
Expected volatility
  
90-120
%
  
90.00
%
Resulting fair value (per warrant)
 
$
0.43
  
$
0.38
 

  
As of
June 30, 2015
  
As of
December 31, 2014
 
May 2015 Warrants
    
Expected term
 
5.4 years
   
 
Common stock market price
 
$
0.56
   
 
Risk-free interest rate
  
1.63
%
  
 
Expected volatility
  
90-120
%
  
 
Resulting fair value (per warrant)
 
$
0.42
   
 
Summary of Change in Level 3 Warrant Liability
The following table summarizes the change in our Level 3 warrant liability value:

Warrant liability
 
Six months ended
June 30, 2015
 
   
Beginning balance
 
$
9,793,000
 
Issuance of warrants
  
14,329,000
 
Exercised warrants
  
(8,257,000
)
Change in fair value
  
2,322,000
 
Ending balance
 
$
18,187,000