Quarterly report pursuant to Section 13 or 15(d)

Fair Value Measurements

v2.4.0.8
Fair Value Measurements
9 Months Ended
Sep. 30, 2014
Fair Value Disclosures [Abstract]  
Fair Value Measurements

5. Fair Value Measurements

Financial Instruments Measured and Recorded at Fair Value on a Recurring Basis

The Company measures and records certain financial instruments at fair value on a recurring basis. Fair value is based on the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date, under a three-tier fair value hierarchy which prioritizes the inputs used in measuring fair value as follows:

 

Level 1

 - 

quoted market prices for identical assets or liabilities in active markets.

 

Level 2

 

 - 

 

observable prices that are based on inputs not quoted on active markets, but corroborated by market data.

 

Level 3

 

 - 

 

unobservable inputs reflecting management’s assumptions, consistent with reasonably available assumptions made by other market participants. These valuations require significant judgment.

The Company classifies assets and liabilities measured at fair value in their entirety based on the lowest level of input that is significant to their fair value measurement. No financial assets were measured on a recurring basis at September 30, 2014 and December 31, 2013. The following tables set forth the financial liabilities measured at fair value on a recurring basis by level within the fair value hierarchy at September 30, 2014 and December 31, 2013:

 

 

 

Fair Value Measurements at September 30, 2014

 

Description

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Derivative liability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock warrants

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

Common stock warrants

 

 

-

 

 

 

-

 

 

 

127

 

 

 

127

 

Conversion feature of notes

 

 

-

 

 

 

-

 

 

 

1,918

 

 

 

1,918

 

Total derivative liability

 

$

-

 

 

$

-

 

 

$

2,045

 

 

$

2,045

 

 

 

 

 

Fair Value Measurements at December 31, 2013

 

Description

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

Derivative liability

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Preferred stock warrants

 

$

-

 

 

$

-

 

 

$

11

 

 

$

11

 

  Common stock warrants

 

 

-

 

 

 

-

 

 

 

199

 

 

 

199

 

Total derivative liability

 

$

-

 

 

$

-

 

 

$

210

 

 

$

210

 

 

The Company did not have any transfers of assets and liabilities between Level 1 and Level 2 of the fair value measurement hierarchy during the nine months ended September 30, 2014 and 2013. The following table presents a reconciliation of the derivative liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the nine months ended September 30, 2014 and 2013:

 

 

Common Stock

Warrants

 

 

Preferred Stock

Warrants

 

 

Conversion Feature of Notes

 

 

Total Derivative

Liability

 

Balance at December 31, 2012

$

(2,783

)

 

$

(526

)

 

$

-

 

 

$

(3,309

)

Issuances of derivatives

 

(871

)

 

 

-

 

 

 

-

 

 

 

(871

)

Modification of terms

 

(339

)

 

 

-

 

 

 

-

 

 

 

(339

)

Change in fair value

 

116

 

 

 

73

 

 

 

-

 

 

 

189

 

Balance at September 30, 2013

$

(3,877

)

 

$

(453

)

 

$

-

 

 

$

(4,330

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at December 31, 2013

$

(199

)

 

$

(11

)

 

$

-

 

 

$

(210

)

Issuances of derivatives

 

(1,235

)

 

 

-

 

 

 

(1,930

)

 

 

(3,165

)

Reclassification from liability to equity

 

-

 

 

 

5

 

 

 

-

 

 

 

5

 

Change in fair value

 

1,307

 

 

 

6

 

 

 

12

 

 

 

1,325

 

Balance at September 30, 2014

$

(127

)

 

$

-

 

 

$

(1,918

)

 

$

(2,045

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock Warrants

The Company has issued certain warrants to purchase shares of common stock, which are considered mark-to-market liabilities and are re-measured to fair value at each reporting period in accordance with ASC 815, Derivatives and Hedging.

The assumptions used in estimating the common stock warrant liability at September 30, 2014 and December 31, 2013 were as follows:

 

 

September 30,

2014

 

 

December 31,

2013

 

Estimated fair value of common share

$

1.61

 

 

$

5.75

 

Weighted-average risk free interest rate

 

1.19

%

 

 

1.26

%

Weighted-average expected life (in years)

 

3.4

 

 

 

4.1

 

Expected dividend yield

 

0

%

 

 

0

%

Weighted average expected volatility

 

35

%

 

 

47

%

 

Preferred Stock Warrants

The Company had issued warrants to purchase shares of convertible preferred stock in prior periods. The Company accounted for these warrants under the provisions of ASC Topic 480, Distinguishing Liabilities from Equity. Accordingly, the Company initially recorded a liability for the fair value of these warrants and then re-measured the liability at the end of each reporting period.

Upon completion of the IPO in February 2014, all outstanding warrants exercisable for 2,344,731 warrants, representing all outstanding warrants exercisable for shares of preferred stock, were converted into 159,834 warrants exercisable for shares of common stock and the convertible preferred stock warrant liability was reclassified to stockholders’ equity. There were no warrants exercisable for shares of preferred stock outstanding at September 30, 2014.

The assumptions used in estimating the preferred stock warrant liability at December 31, 2013 were as follows:

 

 

December 31,

2013

 

 

 

 

 

Estimated fair value of common share

$

5.75

 

Weighted-average risk free interest rate

 

1.11

%

Weighted-average expected life (in years)

 

3.6

 

Expected dividend yield

 

0

%

Weighted average expected volatility

 

44

%

 

Conversion Feature of Notes

The Company entered into convertible notes in 2014.  The conversion features of the notes were evaluated and determined to be derivatives under ASC Topic 815, Derivatives and Hedging, and are re-measured to fair value at each reporting period.

The assumptions used in estimating the conversion feature of the notes at September 30, 2014 were as follows:

 

 

September 30,

2014

 

Estimated fair value of common share

$

1.61

 

Weighted-average risk free interest rate

 

0.58

%

Weighted-average expected life (in years)

 

1.8

 

Expected dividend yield

 

0

%

Weighted average expected volatility

 

32

%

 

Other Financial Instruments

The Company’s recorded values of cash and cash equivalents, accounts receivable, accounts payable and accrued liabilities approximate their fair values based on their short-term nature. The recorded value of notes payable approximates the fair value as the interest rate approximates market interest rates.