XML 51 R36.htm IDEA: XBRL DOCUMENT v3.19.1
Fair Value Measurements (Tables)
6 Months Ended
Dec. 31, 2018
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Assets and Liabilities Carried at Fair Value Measured on Recurring Basis
The following tables summarize the Company’s assets and liabilities carried at fair value measured on a recurring basis at December 31, 2018, June 30, 2018 and 2017 by valuation hierarchy (in thousands):
 
 
 
December 31, 2018
 
Description
 
Total Carrying

Value
 
 
Quoted prices in

active markets

(Level 1)
 
 
Significant other

observable inputs

(Level 2)
 
 
Significant

unobservable inputs

(Level 3)
 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
 
$
43,194
 
 
$
43,194
 
 
$
 
 
$
 
 
 
$
43,194
 
 
$
43,194
 
 
$
 
 
$
 
 
 
 
June 30, 2018
 
Description
 
Total Carrying

Value
 
 
Quoted prices in

active markets

(Level 1)
 
 
Significant other

observable inputs

(Level 2)
 
 
Significant

unobservable inputs

(Level 3)
 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
 
$
28,826
 
 
$
28,826
 
 
$
 
 
$
 
 
 
$
28,826
 
 
$
28,826
 
 
$
 
 
$
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative liabilities
 
$
19,780
 
 
$
 
 
$
 
 
$
19,780
 
 
 
$
19,780
 
 
$
 
 
$
 
 
$
19,780
 
 
 
 
June 30, 2017
 
Description
 
Total Carrying

Value
 
 
Quoted prices in

active markets

(Level 1)
 
 
Significant other

observable inputs

(Level 2)
 
 
Significant

unobservable inputs

(Level 3)
 
Assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Cash equivalents
 
$
13,521
 
 
$
13,521
 
 
$
 
 
$
 
 
 
$
13,521
 
 
$
13,521
 
 
$
 
 
$
 
Summary of Changes in the Fair Value of the Company's Derivative Liability
 
The following table sets forth a summary of changes in the fair value of the Company’s derivative liabilities for which fair value is determined by Level 3 inputs for the year ended June 30, 2018 and for the six months ended December 31, 2018 (in thousands):
 
 
 
Second
Tranche

Transaction

Liability
 
 
Additional
Advance
Warrant
Liability
 
 
Second
Tranche
Warrants

Liability
 
 
Total
 
Balance at July 1, 2017
 
$
 
 
$
 
 
$
 
 
$
 
Initial fair value of derivative liability
 
 
4,734
 
 
 
69
 
 
 
18,165
 
 
 
22,968
 
Change in fair value
 
 
24,319
 
 
 
18
 
 
 
1,615
 
 
 
25,952
 
Reclassification to equity
 
 
 
 
 
(87
)
 
 
 
 
 
(87
)
Settlement
 
 
(29,053
)
 
 
 
 
 
 
 
 
(29,053
)
Balance at June 30, 2018
 
 
 
 
 
 
 
 
19,780
 
 
 
19,780
 
Change in fair value
 
 
 
 
 
 
 
 
18,886
 
 
 
18,886
 
Reclassification to equity
 
 
 
 
 
 
 
 
(38,666
)
 
 
(38,666
)
Balance at December 31, 2018
 
$
 
 
$
 
 
$
 
 
$
 
Additional Advance Warrant Liability [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Assumptions Used to Value Liability Significant assumptions used to value this liability were as follows:
 
 
 
 
March 28, 2018

(Date of Issuance)
 
 
June 25, 2018

(Date of

Reclassification to

Equity)
 
Volatility
 
 
55.20
%
 
 
55.10
%
Risk free interest rate
 
 
1.70
%
 
 
2.80
%
Term (in years)
 
 
7
 
 
 
7
 
Dividend rate
 
 
0
%
 
 
0
%
Valuation date stock price
 
$
1.07
 
 
$
1.93
 
Probability of issuance
 
 
80
%
 
 
100
%
Second Tranche Transaction Liability [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Assumptions Used to Value Liability Significant assumptions used to value this liability were as follows:
 
 
 
March 28, 2018

(Date of Issuance)
 
 
June 25, 2018

(Date of Settlement)
 
Volatility
 
 
54.20
%
 
 
N/A
 
Risk free interest rate
 
 
1.70
%
 
 
N/A
 
Estimated date of stockholder approval
 
 
June 2018
 
 
 
N/A
 
Estimated number of units issuable
 
 
26,900,000
 
 
 
20,184,224
 
Valuation date stock price
 
$
1.07
 
 
$
1.93
 
Second Tranche Warrants [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Schedule of Assumptions Used to Value Liability Significant assumptions used to value this liability were as follows:
 
 
 
June 25, 2018

(Date of issuance)
 
 
June 30, 2018
 
Volatility
 
 
81.00
%
 
 
85.40
%
Risk free interest rate
 
 
2.10
%
 
 
2.10
%
Term (in years)
 
 
0.5
 
 
 
0.5
 
Dividend rate
 
 
0
%
 
 
0
%
Valuation date stock price
 
$
2.00
 
 
$
2.08
 
Probability of issuance
 
 
100
%
 
 
100
%