Fair Value Measurements |
4. Fair Value Measurements
The following fair value hierarchy table presents information about
the Company’s financial assets and liabilities measured at
fair value on a recurring basis as of June 30, 2015 and
December 31, 2014:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurement as of June
30, 2015
|
|
|
|
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1) |
|
|
Significant
Other Observable
Inputs
(Level 2) |
|
|
Significant
Unobservable
Inputs
(Level 3) |
|
Cash equivalents
|
|
$ |
23,372,289 |
|
|
$ |
— |
|
|
$ |
— |
|
Marketable securities
|
|
|
11,621,731 |
|
|
|
— |
|
|
|
— |
|
Warrant liability
|
|
|
— |
|
|
|
— |
|
|
|
521,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
34,994,020 |
|
|
$ |
— |
|
|
$ |
521,400 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value Measurement as of December
31, 2014
|
|
|
|
Quoted Prices
in Active
Markets for
Identical Assets
(Level 1) |
|
|
Significant
Other Observable
Inputs
(Level 2) |
|
|
Significant
Unobservable
Inputs
(Level 3) |
|
Cash equivalents
|
|
$ |
25,628,918 |
|
|
$ |
— |
|
|
$ |
— |
|
Marketable securities
|
|
|
1,670,606 |
|
|
|
— |
|
|
|
— |
|
Warrant liability
|
|
|
— |
|
|
|
— |
|
|
|
313,004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
$ |
27,299,524 |
|
|
$ |
— |
|
|
$ |
313,004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company issued a warrant to the underwriter of its IPO,
classified it as a liability and considers it as a Level 3
financial instrument (see also Note 8, “Capital
Structure”). The warrant will be re-measured at each
subsequent reporting period and changes in fair value will be
recognized in the statement of operations. The following
assumptions were used in a Black-Scholes option-pricing model to
determine the fair value of the warrant liability:
|
|
|
|
|
|
|
|
|
|
|
As of
June 30, 2015 |
|
|
As of
December 31, 2014 |
|
Expected volatility
|
|
|
74.0 |
% |
|
|
74.8 |
% |
Remaining contractual term (in years)
|
|
|
4.17 |
|
|
|
4.67 |
|
Risk-free interest rate
|
|
|
1.32 |
% |
|
|
1.65 |
% |
Expected dividend yield
|
|
|
— |
% |
|
|
— |
% |
The following tables present a reconciliation of the
Company’s financial liabilities measured at fair value on a
recurring basis using significant unobservable inputs (Level 3) for
the three and six months ended June 30, 2015 and 2014:
Warrant liabilities (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, |
|
|
Six Months Ended
June 30, |
|
|
|
2015 |
|
|
2014 |
|
|
2015 |
|
|
2014 |
|
Balance at beginning of period
|
|
$ |
525,059 |
|
|
$ |
4,263,124 |
|
|
$ |
313,004 |
|
|
$ |
3,088,017 |
|
Issuances of convertible notes
|
|
|
— |
|
|
|
611,376 |
|
|
|
— |
|
|
|
865,635 |
|
Increase (decrease) in fair value (2)
|
|
|
(3,659 |
) |
|
|
774,748 |
|
|
|
208,396 |
|
|
|
1,695,596 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period
|
|
$ |
521,400 |
|
|
$ |
5,649,248 |
|
|
$ |
521,400 |
|
|
$ |
5,649,248 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Embedded derivatives liabilities (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, |
|
|
Six Months Ended
June 30, |
|
|
|
2015 |
|
|
2014 |
|
|
2015 |
|
|
2014 |
|
Balance at beginning of period
|
|
$ |
— |
|
|
$ |
1,944,103 |
|
|
$ |
— |
|
|
$ |
2,680,780 |
|
Issuances of convertible notes
|
|
|
— |
|
|
|
278,805 |
|
|
|
— |
|
|
|
537,607 |
|
Decrease in fair value (2)
|
|
|
— |
|
|
|
(76,166 |
) |
|
|
— |
|
|
|
(1,071,645 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at end of period
|
|
$ |
— |
|
|
$ |
2,146,742 |
|
|
$ |
— |
|
|
$ |
2,146,742 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Prior to the closing of the
Company’s IPO on August 1, 2014, the Company considered
its convertible note related warrant liabilities and embedded
derivatives liabilities as Level 3 financial instruments. The
Company determined the fair value of these liabilities immediately
prior to the Company’s IPO and then reclassified the balances
to additional paid-in capital on the closing of the IPO. |
(2) |
The change in the fair values of the
warrant and embedded derivatives liabilities are recorded in other
expenses in the statement of operations. |
|