XML 91 R24.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value (Tables)
12 Months Ended
Dec. 31, 2019
Fair Value Balance Sheet Grouping Financial Statement Captions [Line Items]  
Schedule of Estimated Fair Value Determined Using Option Pricing Model Assumptions

 

 

As of

December 31,

2019

 

 

As of

December 31,

2018

 

Expected term

 

1.1 years

 

 

2.1 years

 

Common stock market price

 

$

2.40

 

 

$

14.50

 

Risk-free interest rate

 

 

1.59

%

 

 

2.48

%

Expected volatility

 

 

168

%

 

 

125

%

Resulting fair value (per warrant)

 

$

1.47

 

 

$

6.50

 

 

Summary of Change in Level 3 Warrant Liability Value

The following table summarizes the change in our Level 3 warrant liability value (in thousands):

 

 

 

Years ended December 31,

 

Warrant liability

 

2019

 

 

2018

 

Beginning balance

 

$

916

 

 

$

3,148

 

Issuance of warrants

 

 

10,214

 

 

 

 

Exercises

 

 

(794

)

 

 

 

Change in fair value

 

 

(3,407

)

 

 

(2,233

)

Ending balance

 

$

6,929

 

 

$

916

 

 

Fair Value and Carrying Value of Term Loan

At December 31, 2019 and 2018, the aggregate fair value and the carrying value of the Company’s term loan were as follows (in thousands):

 

 

 

December 31, 2019

 

 

December 31, 2018

 

 

 

Fair Value

 

 

Carrying Value

 

 

Fair Value

 

 

Carrying Value

 

Debt

 

$

10,761

 

 

$

11,060

 

 

$

14,043

 

 

$

14,202

 

 

Series T Warrants [Member]  
Fair Value Balance Sheet Grouping Financial Statement Captions [Line Items]  
Schedule of Estimated Fair Value Determined Using Option Pricing Model Assumptions

The Series T Warrants are not traded in an active securities market, and as such the estimated the fair value as of December 31, 2019 and 2018 was determined by using an option pricing model with the following assumptions:

 

 

 

As of

December 31,

2019

 

 

As of

December 31,

2018

 

Expected term

 

1.1 years

 

 

2.1 years

 

Common stock market price

 

$

2.40

 

 

$

14.50

 

Risk-free interest rate

 

 

1.59

%

 

 

2.48

%

Expected volatility

 

 

168

%

 

 

125

%

Resulting fair value (per warrant)

 

$

1.47

 

 

$

6.50

 

 

Series U Warrants [Member]  
Fair Value Balance Sheet Grouping Financial Statement Captions [Line Items]  
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

December 31,

2019

 

 

As of

September 25,

2019

 

Expected term

 

4.75 years

 

 

5 years

 

Common stock market price

 

$

2.40

 

 

$

3.42

 

Risk-free interest rate

 

 

1.68

%

 

 

1.60

%

Expected volatility

 

 

134.5

%

 

 

134.9

%

Resulting fair value (per warrant)

 

$

1.94

 

 

$

2.90