XML 31 R21.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value (Tables)
6 Months Ended
Jun. 30, 2020
Fair Value Balance Sheet Grouping Financial Statement Captions [Line Items]  
Summary of Change in Level 3 Warrant Liability Value

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

 

 

Three Months Ended

 

 

Six Months Ended

 

Warrant liability

June 30, 2020

 

June 30, 2019

 

 

June 30, 2020

 

June 30, 2019

 

Beginning balance

$

5,262

 

$

706

 

 

$

6,929

 

$

916

 

Change in fair value

 

(756

)

 

(282

)

 

 

(2,423

)

 

(492

)

Reclass to equity

 

(4,264

)

 

 

 

 

(4,264

)

 

 

Ending balance

$

242

 

$

424

 

 

$

242

 

$

424

 

 

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 June 30, 2020 and December 31, 2019 was determined by using an option pricing model with the following assumptions. The Series T 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

June 30, 2020

 

 

As of

December 31,

2019

 

Expected term

 

0.8 years

 

 

1.1 years

 

Common stock market price

 

$

2.12

 

 

$

2.40

 

Risk-free interest rate

 

 

0.17

%

 

 

1.59

%

Expected volatility

 

 

119

%

 

 

168

%

Resulting fair value (per warrant)

 

$

0.82

 

 

$

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 with the following assumptions. The Series U Warrants that have not been amended (Note 11) 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

June 30, 2020

 

 

As of

December 31,

2019

 

Expected term

 

4.2 years

 

 

4.75 years

 

Common stock market price

 

$

2.12

 

 

$

2.40

 

Risk-free interest rate

 

 

0.25

%

 

 

1.68

%

Expected volatility

 

 

142

%

 

 

135

%

Resulting fair value (per warrant)

 

$

1.64

 

 

$

1.94