XML 35 R21.htm IDEA: XBRL DOCUMENT v3.5.0.2
DERIVATIVE LIABILITY - WARRANTS (Tables)
9 Months Ended
Sep. 30, 2016
Text Block [Abstract]  
Valuation Methodology
A summary of quantitative information with respect to valuation methodology and significant unobservable inputs used for the Company’s common stock purchase warrants that are categorized within Level 3 of the fair value hierarchy for the nine months ended 2016 and 2015 is as follows:
 
Share Purchase Warrants
 
Weighted Average Inputs for the Period
 
 
 
For the Nine
 
 
For the Nine
 
 
 
Months Ending
 
 
Months Ending
 
 
 
September 30,
 
 
September 30,
 
Date of valuation
 
2016
 
 
2015
 
Exercise price
 
$
1.20
 
 
$
7.56
 
Contractual term (years)
 
 
1.3
 
 
 
4.5
 
Volatility (annual)
 
 
105
%
 
 
159
%
Risk-free rate
 
 
1
%
 
 
1
%
Dividend yield (per share)
 
 
0
%
 
 
0
%
Financial Assets and Liabilities Measured at Fair Value on a Recurring Basis
Financial assets and liabilities measured at fair value on a recurring basis are summarized below and disclosed on the balance sheet under Derivative liability – warrants:
 
 
 
As of September 30, 2016
 
 
 
Fair Value Measurements
 
 
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Derivative liability - warrants
 
$
29,000
 
 
-
 
 
-
 
$
29,000
 
$
29,000
 
Total
 
$
29,000
 
 
-
 
 
-
 
$
29,000
 
$
29,000
 
 
 
 
As of December 31, 2015
 
 
 
Fair Value Measurements
 
 
 
Fair Value
 
Level 1
 
Level 2
 
Level 3
 
Total
 
Derivative liability - warrants
 
$
26,493,000
 
 
-
 
 
-
 
$
26,493,000
 
$
26,493,000
 
Total
 
$
26,493,000
 
 
-
 
 
-
 
$
26,493,000
 
$
26,493,000
 
Schedule of Changes in Level 3 Liabilities Measured at Fair Value
The following table presents changes in Level 3 liabilities measured at fair value for the nine months ended September 30, 2016:
 
 
 
Derivative liability – warrants
 
Balance – December 31, 2015
 
$
26,493,000
 
Reclassification of derivative liabilities to equity at exercise date
 
 
(5,074,000)
 
Reclassification of fair value of derivative liabilities to equity on amendment of warrant agreements
 
 
(15,465,000)
 
Change in fair value of warrant liability
 
 
(5,925,000)
 
Balance – September 30, 2016
 
$
29,000