XML 52 R22.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value (Tables)
3 Months Ended
Mar. 31, 2020
Fair Value Balance Sheet Grouping Financial Statement Captions [Line Items]  
Summary of Change in Level 3 Warrant Liability Value

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

 

 

Three Months Ended March 31, 2020

 

Warrant liability

 

 

 

 

Beginning balance

 

$

6,929

 

Change in fair value

 

 

(1,667

)

Ending balance

 

$

5,262

 

 

Warrant liability

 

Three Months Ended

March 31, 2019

 

 

Beginning balance

 

$

916

 

Change in fair value

 

 

(210

)

Ending balance

 

$

706

 

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 estimated fair value of the Series T Warrants as of March 31, 2020 and December 31, 2019 was determined by using an option pricing model with the following assumptions:

 

 

 

As of

March 31, 2020

 

 

As of

December 31,

2019

 

Expected term

 

1 year

 

 

1.1 years

 

Common stock market price

 

$

1.88

 

 

$

2.40

 

Risk-free interest rate

 

 

0.17

%

 

 

1.59

%

Expected volatility

 

 

204

%

 

 

168

%

Resulting fair value (per warrant)

 

$

1.17

 

 

$

1.47

 

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 Company estimated the fair value of the Series U Warrants with the Black Scholes model. 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 statements of operations and comprehensive loss.

 

 

 

 

 

 

 

 

 

 

 

 

As of

March 31, 2020

 

 

As of

December 31,

2019

 

Expected term

 

4.5 years

 

 

4.75 years

 

Common stock market price

 

$

1.88

 

 

$

2.40

 

Risk-free interest rate

 

 

0.35

%

 

 

1.68

%

Expected volatility

 

 

140

%

 

 

135

%

Resulting fair value (per warrant)

 

$

1.47

 

 

$

1.94