XML 46 R2.htm IDEA: XBRL DOCUMENT v3.3.0.814
Condensed Consolidated Balance Sheets - USD ($)
$ in Thousands
Sep. 30, 2015
Dec. 31, 2014
Current assets:    
Cash and cash equivalents $ 22,026 $ 451
Prepaid expenses and other current assets 1,333 380
Total current assets 23,359 831
Property and equipment, net 558 470
Long-term restricted cash 253 250
Intangible assets 7,534  
Goodwill 15,942  
Other assets 18  
Total assets 47,664 1,551
Current liabilities:    
Convertible notes payable to stockholders, net of discount   39,703
Loan payable, net of debt discount 413  
Accounts payable 927 216
Accrued expenses 1,135 3,544
Total current liabilities 2,475 43,463
Loan payable, net of current portion and debt discount 6,313  
Derivative liability 11  
Preferred stock warrant liability   1,309
Deferred tax liability 2,959  
Total liabilities $ 11,758 $ 44,772
Commitments (Note 15)
Redeemable convertible preferred stock, $0.0001 par value - authorized 500,000 shares and 209,297,265 shares at September 30, 2015 and December 31, 2014, respectively    
Junior Seed Convertible Preferred Stock, $0.01 par value - 0 shares and 410,000 shares designated, issued and outstanding at September 30, 2015 and December 31, 2014, respectively; (liquidation preference of $0 and $820 at September 30, 2015 and December 31, 2014)   $ 35,573
Stockholders' Equity (Deficit):    
Common stock, $0.0001 par value - 100,000,000 shares and 233,500,000 shares authorized at September 30, 2015 and December 31, 2014; 14,696,100 shares and 188,625 shares issued and outstanding, including vested restricted stock units of 180,090 and 0, at September 30, 2015 and December 31, 2014, respectively $ 1  
Additional paid-in capital 159,472 23,142
Accumulated deficit (123,567) (101,936)
Total stockholders' equity (deficit) 35,906 (78,794)
Total liabilities, redeemable convertible preferred stock and stockholders' equity (deficit) $ 47,664 1,551
Series B Redeemable Convertible Preferred Stock [Member]    
Redeemable convertible preferred stock, $0.0001 par value - authorized 500,000 shares and 209,297,265 shares at September 30, 2015 and December 31, 2014, respectively    
Junior Seed Convertible Preferred Stock, $0.01 par value - 0 shares and 410,000 shares designated, issued and outstanding at September 30, 2015 and December 31, 2014, respectively; (liquidation preference of $0 and $820 at September 30, 2015 and December 31, 2014)   20,894
Stockholders' Equity (Deficit):    
Total stockholders' equity (deficit)   20,894
Seed Redeemable Convertible Preferred Stock [Member]    
Redeemable convertible preferred stock, $0.0001 par value - authorized 500,000 shares and 209,297,265 shares at September 30, 2015 and December 31, 2014, respectively    
Junior Seed Convertible Preferred Stock, $0.01 par value - 0 shares and 410,000 shares designated, issued and outstanding at September 30, 2015 and December 31, 2014, respectively; (liquidation preference of $0 and $820 at September 30, 2015 and December 31, 2014)   1,331
Stockholders' Equity (Deficit):    
Total stockholders' equity (deficit)   1,331
Series A-4 Redeemable Convertible Preferred Stock [Member]    
Redeemable convertible preferred stock, $0.0001 par value - authorized 500,000 shares and 209,297,265 shares at September 30, 2015 and December 31, 2014, respectively    
Junior Seed Convertible Preferred Stock, $0.01 par value - 0 shares and 410,000 shares designated, issued and outstanding at September 30, 2015 and December 31, 2014, respectively; (liquidation preference of $0 and $820 at September 30, 2015 and December 31, 2014)   4,000
Stockholders' Equity (Deficit):    
Total stockholders' equity (deficit)   4,000
Series B-1 Redeemable Convertible Preferred Stock [Member]    
Redeemable convertible preferred stock, $0.0001 par value - authorized 500,000 shares and 209,297,265 shares at September 30, 2015 and December 31, 2014, respectively    
Junior Seed Convertible Preferred Stock, $0.01 par value - 0 shares and 410,000 shares designated, issued and outstanding at September 30, 2015 and December 31, 2014, respectively; (liquidation preference of $0 and $820 at September 30, 2015 and December 31, 2014)   9,344
Stockholders' Equity (Deficit):    
Total stockholders' equity (deficit)   9,344
Junior Seed Convertible Preferred Stock [Member]    
Redeemable convertible preferred stock, $0.0001 par value - authorized 500,000 shares and 209,297,265 shares at September 30, 2015 and December 31, 2014, respectively    
Junior Seed Convertible Preferred Stock, $0.01 par value - 0 shares and 410,000 shares designated, issued and outstanding at September 30, 2015 and December 31, 2014, respectively; (liquidation preference of $0 and $820 at September 30, 2015 and December 31, 2014)   4
Stockholders' Equity (Deficit):    
Total stockholders' equity (deficit)   $ 4