Annual report pursuant to Section 13 and 15(d)

Fair Value of Financial Instruments (Tables)

v3.7.0.1
Fair Value of Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2016
Fair Value Disclosures [Abstract]  
Schedule of Fair Value Assumptions Used to Value Warrant Liability
The warrant liability was valued using the Monte Carlo model and the following assumptions:
  
 
August 10,
 
June 30,
 
 
2016
 
2016
 
Strike price
$
2.00
 
$
2.00
 
Market price
$
6.08
 
$
3.20
 
Expected life
5 years
 
5 years
 
Risk-free interest rate
 
1.07
%
 
1.01
%
Dividend yield
 
0.00
%
 
0.00
%
Volatility
 
100
%
 
100
%
Summary of Changes in Fair Value of Level 3 Financial Liabilities
The following table sets forth a summary of the changes in the fair value of the Level 3 financial liabilities that are measured at fair value on a recurring basis:

Balance – January 1, 2016
 
$
-
 
Initial value of derivative liability
   
380,000
 
Change in fair value of derivative liability
   
401,000
 
Reclassification of derivative liability to additional paid in capital
   
(781,000
)
Balance – December 31, 2016
 
$
-