XML 25 R23.htm IDEA: XBRL DOCUMENT v3.19.3
Stockholders' Equity (Tables)
9 Months Ended
Sep. 30, 2019
Schedule of Estimated Fair Value Determined Using Option Pricing Model Assumptions The warrants are not traded in an active securities market, and as such the estimated the fair value as of

 

 

As of

September 30, 2019

 

 

 

As of

December 31, 2018

 

Expected term

 

1.6 years

 

 

 

2.1 years

 

Common stock market price

 

$

3.42

 

 

$

14.50

 

Risk-free interest rate

 

 

1.70

%

 

 

2.48

%

Expected volatility

 

 

176

%

 

 

125

%

Resulting fair value (per 50 warrants as of September 30, 2019)

 

$

2.53

 

 

$

0.13

 

 

Summary of Change in Level 3 Series T and Series U Warrant Liability Value

The following table summarizes the change in our Level 3 Series T and Series U warrants liabilities carrying value (in thousands):

 

Warrant liability

 

 

September 30, 2019

 

 

 

December 31, 2018

 

Beginning balance

 

$

916

 

 

$

3,148

 

Issuance

 

 

10,215

 

 

 

 

Exercises/Settlement

 

 

(794)

 

 

 

 

Change in fair value

 

 

69

 

 

 

(2,233)

 

Ending balance

 

$

10,406

 

 

$

916

 

Series U Warrants [Member]  
Schedule of Estimated Fair Value Determined Using Option Pricing Model Assumptions The Series U warrants will be marked to market as of each balance sheet date until they are exercised or upon expiration, with the changes in fair value recorded as non-operating income or loss in the statement of operations and comprehensive income (loss).

 

 

 

As of

September 25, 2019

 

 

 

As of

September 30, 2019

 

Expected term

 

5 years

 

 

 

5 years

 

Common stock market price

 

$

3.42

 

 

$

3.42

 

Risk-free interest rate

 

 

1.60

%

 

 

1.55

%

Expected volatility

 

 

134.9

%

 

 

134.9

%

Resulting fair value (per warrant)

 

$

2.90

 

 

$

2.90